1.665
Revenue$M
1.659
1.672
1.715
1.753
1.811
1.838
1.857
1.878
1.905
1.938
1.853
1.36%
2.00%
68
5.21
Revenue growth%
18.15
18.90
20.52
20.48
17.92
15.07
15.62
15.35
15.73
16.27
26.49
15.62
17.10
15
9.06
Gross margin%
15.42
15.82
14.13
16.86
15.26
12.93
12.99
13.76
14.89
16.81
6.59
13.76
15.07
48
5.58
Operating margin%
17.29
14.48
11.71
14.39
12.30
9.71
7.72
4.85
5.91
6.18
2.22
6.18
10.71
29
6.86
Net margin%
13.47
15.62
14.27
14.43
11.62
11.58
9.34
7.36
10.29
8.66
5.51
9.34
11.60
22
32.58
P/E ratio (avg)x
22.94
23.71
24.55
26.00
26.14
29.81
32.55
35.97
37.73
38.89
33.22
35.97
27.98
50
29.53
EV/EBITx
38.99
39.59
47.28
49.07
47.94
56.26
65.04
69.25
72.36
74.92
27.58
69.25
52.67
43
18.81
FCF yield (avg)%
5.66
6.17
6.22
6.10
7.84
7.75
5.72
4.05
6.84
7.32
24.95
6.84
6.19
43
11.16
FCF margin%
21.92
20.70
20.36
21.78
22.80
20.10
19.90
17.10
15.56
13.25
18.86
17.10
20.23
68
1.573
FCF / Net incomex
2.944
2.970
3.452
3.871
4.603
5.201
5.288
5.463
6.418
6.317
1.454
5.463
4.902
22
9.37
ROIC%
27.56
29.36
28.45
31.03
32.11
30.16
32.08
32.41
32.11
31.80
27.22
32.08
31.42
42
27.03
Return on equity%
27.41
25.05
25.28
23.16
25.47
24.55
25.80
28.62
25.86
25.24
26.13
25.80
25.38
86
17.22
Return on assets%
17.59
19.55
20.68
19.61
20.96
23.85
23.17
25.15
22.27
24.77
8.18
23.85
21.61
15
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.01
11.45%
11.12%
—
28.01
EPS growth%
8.31
6.44
6.20
5.42
5.80
7.98
8.00
10.94
11.79
11.33
21.73
10.94
7.99
90
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(3.79%)
0.87%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
—
—
—
—
—
0.01
(7.36%)
(5.35%)
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.01
—
(0.68%)
0.64%
—
21.09
Div yield (avg)%
11.55
11.41
10.74
10.83
10.58
12.40
9.78
8.57
8.46
9.65
3.79
9.65
10.66
87
10.61
Payout ratio%
24.74
24.87
25.80
28.77
25.86
25.84
28.22
26.72
25.24
23.89
29.48
25.84
25.82
49
147.1
Shares (diluted)M
146.9
138.6
149.2
138.8
131.9
124.0
137.0
132.5
129.7
145.2
151.0
1.94%
(0.05%)
90
7.22
Buyback yield%
5.40
7.58
6.85
8.56
6.74
6.27
5.93
8.21
9.80
7.41
4.87
7.41
7.13
86
1.426
D/E ratiox
1.094
1.322
1.380
1.417
1.440
1.672
2.022
2.339
2.725
2.941
1.722
2.339
1.556
6
1.428
Enterprise value$M
2.888
3.112
3.079
2.873
2.700
2.916
2.615
2.315
2.236
2.390
2.448
(2.41%)
(1.61%)
21
0.937
LT debt$M
3.336
3.619
3.970
4.645
4.888
5.521
6.230
6.382
7.086
8.056
1.869
10.51%
11.10%
9
Revenue
$1.938M
2.00%
1.00×
Cost of revenue
$0.917M
2.30%
1.03×
Operating expenses
$0.399M
1.92%
0.99×
Property and equipment
18.29%
Cash and investments
15.35%