0.053
Revenue$M
0.256
0.275
0.284
0.298
0.314
0.327
0.349
0.362
0.378
0.399
0.059
4.91%
5.12%
46
25.84
Revenue growth%
19.94
21.28
23.70
24.83
22.43
21.18
20.39
17.97
19.36
21.70
4.39
20.39
21.23
48
22.16
Gross margin%
9.92
12.29
12.48
13.14
14.98
16.26
15.68
14.48
12.60
15.36
19.84
15.36
13.81
43
18.75
Operating margin%
2.75
1.11
3.35
0.53
0.40
3.34
0.40
2.08
3.09
6.07
24.66
3.09
2.41
81
28.24
Net margin%
20.02
19.61
22.44
20.47
20.36
19.41
21.06
21.71
22.21
19.24
27.59
21.06
20.41
37
24.15
P/E ratio (avg)x
30.32
31.99
34.44
33.73
32.72
32.74
34.30
37.25
40.81
41.60
21.39
37.25
34.01
91
34.09
EV/EBITx
34.65
35.13
32.22
35.80
32.34
31.18
35.08
34.80
31.56
35.03
30.33
34.80
34.73
74
20.41
FCF yield (avg)%
19.87
22.51
22.16
23.91
23.71
22.40
19.42
21.15
21.83
21.15
29.85
21.15
21.99
55
14.29
FCF margin%
8.98
6.36
6.46
5.82
4.16
4.47
7.03
7.34
5.26
7.27
29.27
7.03
6.41
16
1.610
FCF / Net incomex
1.657
1.839
1.991
1.925
1.923
2.008
2.303
2.414
2.684
2.641
0.968
2.414
1.999
58
19.99
ROIC%
21.23
21.87
20.90
21.67
24.65
27.52
29.95
27.62
28.89
30.09
26.74
28.89
26.08
35
12.77
Return on equity%
13.00
14.21
14.00
13.05
15.38
12.50
11.21
9.83
11.20
12.52
18.69
11.21
12.76
18
21.24
Return on assets%
27.10
26.34
27.06
28.72
28.28
27.45
28.42
29.60
29.38
32.25
26.47
29.38
28.35
82
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(5.41%)
(4.40%)
—
16.69
EPS growth%
21.13
20.33
18.31
18.27
17.99
15.78
17.34
18.07
15.16
18.01
6.94
17.34
18.04
78
0.01
Bookvalue per sh$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.01
4.30%
6.29%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.15%
(1.12%)
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.29%)
(5.21%)
—
24.34
Div yield (avg)%
16.27
14.18
13.18
14.88
17.33
16.74
14.72
15.97
14.41
16.72
19.41
15.97
15.43
87
23.77
Payout ratio%
26.71
25.17
27.42
26.62
29.42
29.72
32.12
32.80
30.88
32.99
15.38
32.12
29.57
21
11.86
Shares (diluted)M
8.977
8.514
8.796
9.696
9.300
8.763
9.712
9.298
9.304
10.33
11.60
2.12%
1.06%
53
21.35
Buyback yield%
18.55
21.32
19.49
17.60
14.77
12.91
10.13
9.79
11.81
11.83
14.30
11.81
13.84
77
0.988
D/E ratiox
1.622
1.620
1.594
1.499
1.469
1.327
1.470
1.392
1.398
1.438
0.510
1.398
1.470
64
0.077
Enterprise value$M
0.188
0.176
0.168
0.191
0.189
0.194
0.208
0.214
0.212
0.230
0.174
3.95%
3.01%
56
0.180
LT debt$M
0.295
0.348
0.402
0.432
0.468
0.498
0.490
0.552
0.601
0.663
0.121
7.24%
10.19%
80
Revenue
$0.399M
5.12%
1.00×
Cost of revenue
$0.216M
5.00%
0.99×
Operating expenses
$0.095M
5.13%
1.00×
Property and equipment
19.40%
Spread over hurdle
(1.62%)