0.015
Revenue$M
0.192
0.194
0.196
0.199
0.200
0.205
0.204
0.211
0.217
0.218
0.016
1.67%
1.50%
95
18.15
Revenue growth%
15.39
13.30
16.28
13.82
12.53
14.19
15.08
16.21
17.49
17.32
28.90
16.21
15.24
51
16.18
Gross margin%
4.11
1.48
2.98
5.98
4.39
5.52
5.56
8.35
6.85
8.12
15.12
6.85
5.54
88
14.47
Operating margin%
16.96
19.85
18.03
15.21
17.92
15.97
13.72
12.10
9.22
6.25
29.59
12.10
15.59
71
24.82
Net margin%
10.46
12.51
12.82
10.66
8.50
8.52
6.27
6.07
8.54
10.77
11.46
8.52
9.50
29
35.01
P/E ratio (avg)x
6.840
6.856
5.962
5.985
5.381
5.589
5.917
5.927
5.194
4.383
10.33
5.589
5.922
41
32.58
EV/EBITx
10.38
10.72
11.73
11.69
12.73
13.95
15.40
14.22
14.24
15.89
37.60
14.24
13.34
38
7.52
FCF yield (avg)%
13.09
10.63
8.85
8.84
6.27
7.68
7.72
10.68
12.56
15.47
14.79
10.68
9.74
95
19.32
FCF margin%
6.57
4.10
4.36
3.34
2.09
5.00
3.25
4.62
4.77
2.66
8.52
4.62
4.23
86
0.825
FCF / Net incomex
0.839
0.769
0.779
0.707
0.735
0.791
0.771
0.864
0.863
0.803
1.238
0.803
0.785
93
8.94
ROIC%
4.52
4.17
5.26
3.21
5.84
8.15
7.03
8.78
7.30
9.42
23.48
8.15
6.44
79
18.23
Return on equity%
13.89
13.43
12.98
14.81
12.75
13.85
14.16
15.66
17.14
19.26
15.67
15.66
14.02
53
14.20
Return on assets%
10.29
8.95
11.40
10.22
11.67
9.23
8.01
5.27
7.07
8.48
21.80
8.01
9.09
21
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.18%)
(0.62%)
—
25.24
EPS growth%
17.15
20.06
20.12
18.35
20.25
22.24
19.77
17.45
14.66
16.37
24.33
17.45
19.06
49
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.32%
2.27%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
5.98%
5.12%
—
0.01
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
0.04%
0.04%
—
22.03
Div yield (avg)%
13.95
11.24
13.32
13.26
12.63
15.40
12.73
10.05
7.14
7.09
10.75
10.05
12.68
21
21.82
Payout ratio%
21.90
23.37
25.61
24.43
25.18
25.56
23.15
24.10
21.65
18.90
8.98
23.15
23.74
49
12.88
Shares (diluted)M
12.63
11.02
10.38
9.850
9.508
10.34
10.10
10.30
9.677
10.01
12.87
1.04%
(2.35%)
46
27.07
Buyback yield%
12.65
13.38
16.03
15.22
15.59
18.22
21.19
20.70
20.42
21.14
16.85
20.70
17.13
94
1.562
D/E ratiox
0.653
0.760
0.752
0.898
0.976
1.157
1.195
1.289
1.294
1.528
1.241
1.289
1.067
12
0.187
Enterprise value$M
0.297
0.308
0.328
0.381
0.400
0.399
0.408
0.436
0.493
0.589
0.136
8.03%
8.32%
37
0.044
LT debt$M
0.031
0.027
0.027
0.030
0.028
0.031
0.028
0.027
0.026
0.027
0.196
(0.90%)
(2.47%)
51
Revenue
$0.218M
1.50%
1.00×
Cost of revenue
$0.143M
1.55%
1.01×
Operating expenses
$0.027M
1.36%
0.99×
Property and equipment
16.90%