8.569
Revenue$M
4.699
5.145
5.565
5.958
6.566
7.062
7.544
7.963
8.625
9.150
8.898
6.86%
7.51%
63
7.93
Revenue growth%
18.17
17.10
14.99
17.47
18.70
16.33
16.67
14.04
14.67
13.75
17.87
14.67
16.50
65
2.06
Gross margin%
21.60
19.65
17.93
19.67
17.06
16.33
19.10
21.25
21.10
23.11
9.06
21.10
19.66
84
8.53
Operating margin%
12.26
14.75
12.03
13.71
16.02
14.06
15.35
15.77
18.71
21.69
24.53
15.77
15.05
19
8.62
Net margin%
14.50
13.45
14.62
16.18
13.56
13.70
13.52
11.34
12.78
14.64
19.20
13.52
13.63
89
15.23
P/E ratio (avg)x
6.841
6.529
6.296
6.280
6.153
5.848
5.596
6.163
6.780
7.249
36.06
6.163
6.288
31
32.35
EV/EBITx
27.77
30.46
28.50
32.36
33.05
34.75
33.59
35.14
36.89
40.54
9.654
35.14
33.32
86
14.30
FCF yield (avg)%
23.94
22.52
19.72
22.20
21.47
22.50
22.46
25.42
26.80
24.08
16.44
24.08
22.51
19
23.35
FCF margin%
17.46
16.72
18.17
19.55
20.28
22.13
21.07
18.52
17.77
17.74
6.57
18.52
18.35
23
1.243
FCF / Net incomex
2.060
2.043
2.027
1.939
2.105
2.126
2.074
2.147
2.420
2.360
0.500
2.147
2.089
7
19.79
ROIC%
6.36
6.12
3.58
3.75
1.88
4.57
1.98
0.40
1.44
0.40
15.45
1.44
2.78
57
13.83
Return on equity%
18.15
18.88
18.50
17.95
18.74
16.02
18.23
17.93
16.48
14.54
5.39
16.48
18.05
82
8.01
Return on assets%
23.69
23.23
23.35
22.34
19.92
20.86
20.95
22.05
19.05
17.49
6.53
20.86
21.50
94
0.02
EPS$
0.02
0.02
0.02
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.03
0.62%
(0.79%)
—
25.42
EPS growth%
14.04
16.99
19.73
20.27
19.35
17.00
16.95
18.63
17.02
17.93
13.39
17.02
17.48
71
0.01
Bookvalue per sh$
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.05
(1.82%)
0.58%
—
0.05
FCF per share$
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.08
0.09
0.09
0.02
4.75%
6.60%
—
0.01
Dividend per sh$
0.06
0.07
0.07
0.07
0.08
0.09
0.10
0.10
0.10
0.10
0.06
4.57%
6.12%
—
7.20
Div yield (avg)%
9.54
8.83
7.63
9.16
12.02
13.27
11.20
8.41
8.02
9.86
9.67
9.86
9.35
32
23.22
Payout ratio%
3.45
4.65
1.71
3.93
1.21
3.14
3.88
1.48
1.64
0.40
9.57
1.64
2.43
93
141.3
Shares (diluted)M
140.7
131.1
139.9
153.8
142.2
154.4
166.8
172.9
163.8
157.1
138.7
2.02%
2.02%
49
17.68
Buyback yield%
13.68
14.60
14.14
13.80
11.34
8.38
9.94
8.99
8.50
11.15
18.85
8.99
11.24
37
0.849
D/E ratiox
0.904
0.849
0.864
0.792
0.796
0.699
0.642
0.687
0.657
0.604
1.313
0.657
0.745
27
4.631
Enterprise value$M
3.929
3.769
3.427
3.909
4.271
4.325
4.298
4.689
5.339
5.358
4.072
4.64%
3.98%
14
6.005
LT debt$M
6.193
6.311
5.925
5.795
6.166
5.501
4.783
5.128
4.899
5.018
7.717
(4.04%)
(2.20%)
79
Revenue
$9.150M
7.51%
1.00×
Cost of revenue
$6.289M
7.61%
1.01×
Operating expenses
$1.296M
7.14%
0.97×
Property and equipment
15.69%