0.626
Revenue$M
5.662
5.761
5.858
5.876
6.009
6.279
6.505
6.554
6.567
6.598
0.641
1.89%
1.92%
65
19.09
Revenue growth%
16.94
15.91
14.64
13.42
12.83
12.89
14.06
13.11
11.45
13.03
21.79
13.03
13.26
86
3.21
Gross margin%
21.97
19.67
19.88
18.54
19.56
18.18
18.69
18.79
18.02
16.11
26.02
18.18
18.74
86
10.42
Operating margin%
15.26
17.07
16.58
15.47
16.15
17.87
15.75
14.51
14.24
15.87
23.24
15.75
15.81
15
19.24
Net margin%
0.49
3.24
4.90
2.79
3.58
5.21
6.07
7.11
7.53
9.39
2.54
7.11
5.05
6
28.78
P/E ratio (avg)x
9.269
10.15
11.04
12.09
13.35
14.94
16.55
14.88
13.96
15.54
32.47
14.94
13.65
62
14.97
EV/EBITx
22.29
25.48
26.69
28.80
32.90
38.09
39.86
40.33
42.14
48.61
35.83
40.33
35.50
86
19.62
FCF yield (avg)%
18.59
20.04
22.74
25.28
23.84
22.80
21.79
21.88
22.66
20.88
14.17
21.88
22.27
35
9.42
FCF margin%
14.00
12.95
15.40
14.08
12.46
15.16
14.34
14.24
12.74
12.72
16.64
14.24
14.04
15
0.279
FCF / Net incomex
1.093
0.988
1.004
1.072
1.136
1.195
1.117
1.076
1.124
0.985
0.397
1.117
1.085
75
27.83
ROIC%
19.93
22.62
20.93
22.80
20.86
19.36
20.37
20.52
23.04
23.64
18.09
20.52
20.90
47
9.23
Return on equity%
14.03
16.13
13.56
12.84
10.16
12.24
12.90
12.82
15.82
17.88
21.59
12.90
13.23
61
25.09
Return on assets%
12.20
9.66
8.11
9.64
10.40
8.98
9.01
10.24
7.25
4.49
5.20
8.98
9.32
12
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(0.27%)
(2.52%)
—
13.18
EPS growth%
22.27
21.70
19.90
20.61
21.38
21.35
18.96
19.43
18.27
18.98
10.96
18.98
20.26
37
0.03
Bookvalue per sh$
0.06
0.06
0.06
0.06
0.07
0.08
0.09
0.10
0.10
0.11
0.04
9.32%
7.88%
—
0.02
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.03
2.69%
1.86%
—
0.03
Dividend per sh$
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.08
0.08
0.04
4.36%
5.35%
—
5.53
Div yield (avg)%
13.33
16.30
19.29
16.87
15.07
13.49
14.68
17.62
19.21
16.97
12.50
16.97
16.58
11
26.24
Payout ratio%
1.18
0.89
0.40
0.40
0.97
2.83
5.43
3.26
5.98
6.39
17.81
5.43
2.01
91
119.7
Shares (diluted)M
91.43
77.07
78.81
71.91
61.79
58.28
59.80
63.93
57.81
52.74
120.6
(3.12%)
(5.34%)
12
18.56
Buyback yield%
22.43
21.09
19.02
21.56
22.65
19.72
17.03
17.85
16.66
15.01
17.67
17.03
19.37
87
0.285
D/E ratiox
1.380
1.211
1.298
1.286
1.259
1.265
1.193
1.298
1.164
1.082
1.491
1.193
1.262
94
4.126
Enterprise value$M
6.402
6.956
8.362
8.181
8.772
9.571
10.39
10.67
11.77
11.67
2.847
5.88%
7.84%
31
3.097
LT debt$M
1.432
1.694
1.883
1.834
2.147
2.350
2.323
2.448
2.850
3.294
2.621
8.94%
9.96%
60
Revenue
$6.598M
1.92%
1.00×
Cost of revenue
$4.573M
1.82%
0.99×
Operating expenses
$0.766M
2.42%
1.05×
Property and equipment
15.40%
Spread over hurdle
(3.88%)