0.801
Revenue$M
1.820
1.906
1.916
1.989
2.021
2.060
2.075
2.084
2.142
2.241
0.818
2.09%
2.52%
83
3.14
Revenue growth%
32.56
32.21
34.73
33.21
33.62
33.41
32.96
31.91
32.29
32.84
19.55
32.84
32.90
10
27.08
Gross margin%
25.79
27.95
26.98
28.05
28.17
28.23
30.33
30.58
32.49
33.75
19.91
30.58
28.20
71
12.49
Operating margin%
0.40
1.93
3.47
4.77
4.61
7.48
6.28
9.21
9.94
7.11
25.86
7.48
5.52
10
27.80
Net margin%
13.75
14.46
12.74
15.38
14.62
14.89
16.86
14.12
14.04
14.87
18.35
14.87
14.54
92
31.95
P/E ratio (avg)x
7.930
8.337
8.722
7.770
7.124
7.236
6.679
6.913
7.309
6.272
16.62
6.913
7.273
54
6.957
EV/EBITx
23.88
22.24
21.37
21.38
22.58
24.20
23.58
22.60
24.39
23.07
25.09
23.58
22.84
85
18.75
FCF yield (avg)%
1.33
0.40
0.40
2.41
0.89
0.40
0.40
3.24
0.70
1.63
19.84
0.70
0.79
34
20.07
FCF margin%
12.98
12.02
12.61
15.17
12.73
12.36
12.23
12.76
15.35
14.73
4.22
12.76
12.75
57
1.759
FCF / Net incomex
0.386
0.400
0.382
0.419
0.468
0.532
0.556
0.620
0.567
0.547
1.197
0.556
0.500
23
6.46
ROIC%
26.24
27.86
30.74
30.65
30.36
29.57
27.69
29.82
29.73
30.41
25.36
29.73
29.77
84
4.79
Return on equity%
25.31
23.57
25.30
28.25
27.61
29.65
30.20
33.11
32.08
34.84
8.14
32.08
28.95
14
11.55
Return on assets%
20.51
19.26
19.79
20.40
19.53
17.61
19.68
19.36
18.41
17.70
13.73
18.41
19.45
48
0.02
EPS$
0.05
0.05
0.05
0.07
0.08
0.08
0.08
0.10
0.11
0.12
0.03
8.34%
10.07%
—
28.06
EPS growth%
5.15
8.05
11.03
9.49
10.34
7.99
10.88
13.31
12.22
14.96
27.56
12.22
10.61
87
0.01
Bookvalue per sh$
0.12
0.13
0.14
0.17
0.17
0.17
0.20
0.22
0.25
0.30
0.05
11.42%
10.30%
—
0.05
FCF per share$
0.05
0.04
0.04
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.02
0.68%
1.01%
—
0.05
Dividend per sh$
0.06
0.06
0.06
0.07
0.07
0.07
0.09
0.09
0.09
0.09
0.04
4.57%
3.86%
—
6.58
Div yield (avg)%
29.53
31.47
33.08
31.74
31.97
34.83
34.95
35.88
32.91
35.34
19.51
34.95
33.00
24
19.14
Payout ratio%
23.56
21.27
20.09
18.38
15.42
13.37
11.73
9.44
9.62
11.62
9.07
11.62
14.40
71
17.08
Shares (diluted)M
14.76
15.06
15.54
14.21
13.08
13.05
12.85
12.95
12.52
11.91
17.00
(1.86%)
(1.97%)
28
4.60
Buyback yield%
19.69
17.69
15.25
15.27
14.89
12.42
12.03
10.56
10.29
7.40
25.43
10.56
13.66
69
0.772
D/E ratiox
0.770
0.726
0.670
0.717
0.768
0.816
0.806
0.806
0.724
0.794
1.656
0.806
0.769
14
0.561
Enterprise value$M
1.610
1.525
1.442
1.591
1.772
1.617
1.556
1.625
1.701
1.587
0.878
(2.19%)
(0.03%)
28
1.144
LT debt$M
1.406
1.391
1.570
1.849
1.796
2.115
2.155
2.464
2.832
2.759
1.432
8.97%
8.11%
87
Revenue
$2.241M
2.52%
1.00×
Cost of revenue
$1.569M
2.52%
1.00×
Operating expenses
$0.484M
2.56%
1.00×
Property and equipment
20.03%
Spread over hurdle
(7.19%)