0.133
Revenue$M
1.733
1.850
1.928
2.077
2.197
2.319
2.394
2.550
2.708
2.896
0.140
5.68%
5.60%
46
6.08
Revenue growth%
7.24
8.35
10.54
10.22
7.77
7.69
10.41
7.60
6.06
3.66
9.81
7.60
7.73
29
18.35
Gross margin%
3.56
4.63
2.94
3.08
3.35
0.43
0.40
0.40
0.40
0.61
24.70
0.40
1.78
47
8.40
Operating margin%
6.76
4.15
1.26
2.27
0.40
0.72
3.65
5.73
4.11
1.15
26.66
3.65
2.96
14
26.72
Net margin%
23.91
26.71
25.95
24.30
27.00
28.13
27.02
24.34
23.53
21.53
10.34
24.34
25.15
22
24.67
P/E ratio (avg)x
20.24
21.31
20.06
20.97
21.37
22.95
21.73
21.63
23.08
26.24
9.922
22.95
21.50
40
13.10
EV/EBITx
19.21
18.81
19.22
18.62
18.71
16.56
17.57
17.53
17.04
17.97
25.64
17.53
18.29
24
21.22
FCF yield (avg)%
17.90
17.85
17.21
16.29
17.12
15.88
15.66
14.57
14.51
12.91
25.55
14.57
16.09
6
28.42
FCF margin%
12.91
11.78
13.90
13.83
11.22
8.62
7.96
9.02
6.86
8.75
14.19
8.62
10.12
85
1.444
FCF / Net incomex
0.547
0.535
0.531
0.499
0.444
0.406
0.361
0.320
0.289
0.300
0.751
0.320
0.425
48
6.88
ROIC%
5.08
7.00
8.60
6.81
3.91
5.99
6.93
4.87
6.17
7.18
2.94
6.17
6.49
43
17.69
Return on equity%
14.07
11.70
8.90
10.56
10.51
7.90
5.54
3.68
3.02
4.44
25.13
4.44
8.40
18
16.29
Return on assets%
23.40
23.05
22.34
22.92
21.32
23.65
23.52
24.88
26.03
26.76
11.31
24.88
23.46
40
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(2.26%)
(0.34%)
—
22.29
EPS growth%
24.04
21.65
22.83
23.06
25.08
25.96
23.65
22.69
23.69
20.76
2.92
23.65
23.36
31
0.01
Bookvalue per sh$
0.01
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.97%
0.97%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(3.94%)
(3.64%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
3.69%
0.95%
—
4.12
Div yield (avg)%
2.60
4.16
6.07
8.43
10.13
10.67
9.17
10.14
10.05
9.56
25.61
10.05
9.36
47
11.09
Payout ratio%
24.49
23.62
25.84
27.85
30.17
30.78
30.41
29.57
27.92
27.50
2.03
29.57
27.88
30
450.7
Shares (diluted)M
556.1
597.0
655.2
696.1
657.4
722.9
757.6
807.2
790.8
868.0
439.9
5.72%
4.19%
62
19.05
Buyback yield%
17.28
17.68
15.43
12.95
13.55
13.93
13.15
12.32
11.85
13.60
14.59
13.15
13.58
61
1.422
D/E ratiox
0.745
0.851
1.026
1.041
1.103
1.145
1.322
1.313
1.473
1.507
0.832
1.322
1.124
20
1.119
Enterprise value$M
0.528
0.573
0.647
0.726
0.648
0.613
0.616
0.563
0.548
0.586
1.715
(1.98%)
1.45%
69
0.899
LT debt$M
2.369
2.521
2.809
2.901
2.581
2.537
2.504
2.305
2.387
2.504
1.159
(0.60%)
0.75%
38
Revenue
$2.896M
5.60%
1.00×
Cost of revenue
$1.642M
5.76%
1.02×
Operating expenses
$0.385M
5.30%
0.97×
Property and equipment
16.74%