2.276
Revenue$M
2.725
2.738
2.818
2.895
2.957
2.976
2.979
3.061
3.119
3.120
2.535
1.08%
1.66%
81
19.98
Revenue growth%
2.46
1.92
3.28
5.16
3.33
1.98
1.31
0.40
2.21
4.51
3.29
1.98
2.34
63
15.29
Gross margin%
23.17
21.71
23.47
21.18
21.12
22.70
23.28
20.97
20.10
20.45
19.15
20.97
21.45
27
12.29
Operating margin%
20.94
23.08
25.83
23.50
24.58
27.46
29.42
30.80
33.63
34.47
17.54
30.80
26.64
89
12.32
Net margin%
15.48
15.04
12.79
13.34
11.17
11.05
13.27
10.71
8.58
6.35
13.73
10.71
11.98
8
25.72
P/E ratio (avg)x
33.24
35.19
37.42
43.48
49.61
49.68
48.29
52.14
62.82
68.31
23.24
52.14
48.95
50
34.36
EV/EBITx
29.30
31.02
33.88
37.32
41.37
45.56
50.90
53.77
59.08
55.93
25.62
53.77
43.46
24
4.02
FCF yield (avg)%
31.75
34.61
35.40
34.36
32.22
32.00
29.79
32.73
30.30
29.89
24.91
30.30
32.11
73
26.53
FCF margin%
5.16
6.17
7.13
9.53
7.18
7.50
5.78
6.24
7.24
8.65
19.84
7.24
7.16
6
0.156
FCF / Net incomex
1.602
1.514
1.408
1.369
1.538
1.628
1.875
1.930
1.995
1.950
0.352
1.930
1.615
41
18.86
ROIC%
15.49
14.31
11.85
9.95
12.20
12.31
13.26
12.38
13.68
13.30
26.68
13.26
12.82
42
26.91
Return on equity%
23.80
25.31
24.63
22.32
21.92
22.65
20.93
23.36
21.87
22.80
19.95
22.65
22.73
70
26.26
Return on assets%
18.01
16.16
13.19
15.61
17.66
16.52
18.06
19.62
18.80
20.82
25.51
18.80
17.83
58
0.02
EPS$
0.07
0.07
0.09
0.08
0.09
0.11
0.12
0.13
0.15
0.14
0.02
8.56%
8.01%
—
8.91
EPS growth%
32.69
30.68
30.96
29.54
30.10
31.00
32.40
31.93
34.16
35.99
25.43
32.40
31.46
93
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.03
3.89%
6.87%
—
0.03
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.57%)
(1.92%)
—
0.06
Dividend per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.05
12.14%
9.25%
—
16.68
Div yield (avg)%
3.30
5.11
2.33
0.40
1.22
0.40
0.40
0.40
0.40
0.40
2.85
0.40
0.40
71
3.91
Payout ratio%
17.98
20.39
19.88
20.19
20.71
22.00
20.08
20.37
18.70
18.32
29.80
20.08
20.13
85
53.98
Shares (diluted)M
101.1
120.7
136.8
148.8
174.8
169.8
194.6
228.9
248.8
257.2
54.39
8.04%
11.67%
73
14.67
Buyback yield%
24.56
21.76
20.20
22.28
24.19
25.78
23.14
23.15
23.92
25.88
19.50
23.92
23.53
71
1.434
D/E ratiox
0.708
0.660
0.713
0.758
0.798
0.773
0.829
0.851
0.971
1.024
1.107
0.851
0.785
58
3.004
Enterprise value$M
0.372
0.374
0.364
0.397
0.402
0.480
0.493
0.581
0.648
0.656
3.456
10.28%
6.74%
76
2.922
LT debt$M
4.058
4.541
5.022
5.038
5.648
6.458
7.572
7.967
8.063
9.148
3.181
10.12%
9.19%
55
Revenue
$3.120M
1.66%
1.00×
Cost of revenue
$2.184M
1.66%
1.00×
Operating expenses
$0.545M
1.60%
0.99×
Property and equipment
15.42%