0.308
Revenue$M
1.483
1.546
1.602
1.608
1.611
1.657
1.699
1.729
1.793
1.805
0.323
2.30%
2.48%
75
28.15
Revenue growth%
12.81
11.21
9.43
12.07
12.71
11.98
9.20
11.10
13.10
12.92
3.04
11.98
12.03
46
21.28
Gross margin%
8.69
10.04
7.18
4.88
6.31
6.53
8.13
8.45
8.18
5.65
16.36
8.13
7.66
18
19.81
Operating margin%
0.40
3.06
3.76
3.57
2.72
1.69
0.40
0.40
2.72
1.65
4.78
1.65
2.20
17
5.84
Net margin%
21.41
22.43
22.71
21.17
22.34
19.88
22.14
22.88
24.17
22.50
22.28
22.50
22.38
61
37.76
P/E ratio (avg)x
32.47
29.27
28.34
26.81
25.15
27.62
27.96
24.74
23.40
23.29
9.069
24.74
27.21
53
14.28
EV/EBITx
26.25
25.11
23.98
24.50
22.96
24.65
27.59
24.87
26.05
26.00
27.56
26.00
24.99
15
28.23
FCF yield (avg)%
3.39
3.25
0.40
0.40
2.34
1.13
0.40
0.40
3.00
4.05
3.96
1.13
1.74
72
5.09
FCF margin%
20.48
23.33
24.52
25.31
24.09
23.00
25.06
23.69
24.65
22.25
3.62
23.69
23.89
6
1.677
FCF / Net incomex
0.228
0.254
0.252
0.291
0.345
0.348
0.391
0.386
0.372
0.441
0.266
0.386
0.347
91
5.67
ROIC%
3.61
0.76
0.70
3.30
0.87
0.40
2.78
1.01
1.14
3.22
19.29
1.14
1.08
17
26.60
Return on equity%
12.71
10.44
8.85
10.37
8.33
5.36
2.89
1.85
2.55
1.32
13.35
2.55
6.85
62
28.63
Return on assets%
8.77
7.97
8.63
6.50
6.95
6.41
7.98
5.91
8.39
5.97
27.39
6.41
7.46
24
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(0.16%)
1.46%
—
25.71
EPS growth%
11.87
11.19
10.01
9.95
12.18
14.11
13.03
11.12
10.79
9.43
15.16
11.12
11.15
58
—
Bookvalue per sh$
—
—
—
0.01
—
—
—
—
—
0.01
—
4.09%
3.70%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.11%)
(1.00%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.22%)
(2.04%)
—
7.51
Div yield (avg)%
12.42
15.01
13.95
14.29
17.21
16.55
19.46
18.54
16.83
14.80
28.68
16.83
15.78
9
17.82
Payout ratio%
0.40
0.52
1.41
0.54
3.45
1.67
0.40
2.31
3.89
4.62
2.19
2.31
1.54
80
602.9
Shares (diluted)M
596.3
648.3
711.1
746.1
758.5
834.1
862.5
772.6
694.9
639.7
587.3
(3.35%)
0.17%
13
26.49
Buyback yield%
15.59
15.12
13.41
15.59
12.71
15.63
14.81
12.61
13.35
15.93
28.38
14.81
14.96
39
0.953
D/E ratiox
0.978
1.063
1.005
0.985
0.940
0.941
0.898
0.841
0.774
0.825
0.211
0.841
0.941
34
0.492
Enterprise value$M
2.112
2.116
2.041
2.010
2.229
2.329
2.237
2.243
2.581
2.909
0.444
5.47%
4.52%
6
1.270
LT debt$M
1.555
1.715
1.879
2.071
2.360
2.503
2.893
3.137
3.682
4.360
0.466
13.06%
12.69%
72
Revenue
$1.805M
2.48%
1.00×
Cost of revenue
$1.237M
2.43%
1.00×
Operating expenses
$0.319M
3.02%
1.05×
Property and equipment
15.82%