8.321
Revenue$M
11.72
11.50
11.37
11.16
10.93
10.81
10.73
10.64
10.77
11.06
8.660
0.24%
(0.77%)
13
18.90
Revenue growth%
9.83
6.93
9.78
8.13
8.12
10.68
10.04
11.22
9.47
9.03
5.40
10.04
9.62
88
10.92
Gross margin%
1.20
0.40
0.40
0.88
0.40
1.36
0.40
0.40
0.40
0.40
8.12
0.40
0.40
38
23.03
Operating margin%
12.27
9.32
10.37
11.51
12.38
12.55
11.89
14.22
15.95
15.35
2.91
14.22
12.33
90
6.77
Net margin%
10.90
9.34
11.29
11.01
8.59
5.64
6.92
5.88
7.13
7.12
15.24
6.92
7.86
40
23.54
P/E ratio (avg)x
57.72
60.31
66.22
78.45
83.34
99.47
110.5
129.0
147.0
156.3
35.57
129.0
91.41
54
19.82
EV/EBITx
10.23
12.08
13.80
14.78
17.15
18.52
21.65
24.73
25.50
27.99
8.049
24.73
17.84
6
15.92
FCF yield (avg)%
12.00
10.20
8.70
6.84
5.27
7.73
4.98
5.67
6.25
7.45
26.15
6.25
7.14
72
17.59
FCF margin%
29.04
31.47
34.45
36.53
38.07
40.87
42.55
41.25
39.89
41.03
14.30
41.03
38.98
57
0.418
FCF / Net incomex
0.549
0.472
0.469
0.456
0.449
0.397
0.372
0.405
0.349
0.349
0.972
0.372
0.427
5
19.52
ROIC%
10.03
11.57
13.31
14.15
14.87
16.09
14.88
13.22
11.00
11.08
3.58
13.22
13.26
34
2.02
Return on equity%
16.06
18.03
19.99
17.28
16.08
15.95
16.33
18.90
21.08
23.59
15.40
18.90
17.65
57
8.88
Return on assets%
11.34
13.23
10.47
11.55
11.53
13.90
11.28
13.01
10.75
13.32
11.39
13.01
11.54
18
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.32%
1.80%
—
26.65
EPS growth%
24.80
23.34
25.01
23.15
23.14
22.14
21.86
23.78
25.99
24.71
29.54
23.78
23.56
46
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.09%
4.83%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(6.93%)
(7.19%)
—
—
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
4.77%
3.67%
—
14.66
Div yield (avg)%
21.12
23.57
20.64
21.60
22.55
23.94
26.44
27.67
28.42
28.53
22.30
27.67
23.76
16
10.95
Payout ratio%
21.27
23.12
22.96
21.76
21.76
20.55
20.33
21.60
23.39
20.75
12.43
20.75
21.68
7
395.6
Shares (diluted)M
236.8
232.2
203.3
183.8
185.8
158.9
151.8
151.1
143.0
139.9
393.2
(5.53%)
(6.51%)
89
22.61
Buyback yield%
17.96
15.97
15.47
12.69
9.70
9.83
12.29
14.26
13.19
12.79
4.86
12.79
12.99
54
0.801
D/E ratiox
0.911
0.942
0.938
1.025
0.969
1.098
1.123
1.247
1.363
1.383
1.695
1.247
1.062
82
2.671
Enterprise value$M
4.598
4.675
4.545
5.194
5.469
5.860
5.723
6.186
6.655
6.046
2.674
2.03%
3.13%
85
8.676
LT debt$M
1.871
1.788
1.754
1.876
2.174
2.407
2.303
2.217
2.595
2.896
7.123
5.90%
5.89%
24
Revenue
$11.06M
(0.77%)
1.00×
Cost of revenue
$6.441M
(0.68%)
1.01×
Operating expenses
$1.397M
0.07%
1.09×
Property and equipment
15.26%