6.099
Revenue$M
3.628
3.825
4.107
4.338
4.619
5.093
5.582
6.040
6.532
7.015
6.560
8.72%
7.77%
85
20.19
Revenue growth%
12.86
10.97
12.60
15.46
17.32
16.88
19.01
19.32
18.45
18.59
28.89
18.59
17.10
56
22.28
Gross margin%
18.73
20.67
22.69
20.82
21.79
20.58
18.79
21.37
21.14
19.62
6.23
20.58
20.74
38
29.01
Operating margin%
5.65
3.42
5.05
7.69
7.60
6.10
6.71
9.30
10.84
11.93
14.17
9.30
7.15
87
3.87
Net margin%
11.66
12.17
14.81
12.97
11.14
8.74
9.47
6.83
8.17
9.83
26.37
8.74
10.48
75
28.55
P/E ratio (avg)x
12.55
13.19
13.35
14.97
13.79
13.15
14.22
13.42
13.51
12.81
10.66
13.42
13.38
45
16.61
EV/EBITx
4.206
4.234
4.043
4.451
3.897
3.490
3.105
3.173
2.929
3.047
17.26
3.105
3.693
81
18.60
FCF yield (avg)%
2.11
4.12
6.65
9.49
12.35
12.22
11.62
8.89
11.12
12.05
2.70
11.62
10.31
31
25.70
FCF margin%
14.94
15.15
15.00
12.63
10.85
12.81
12.05
11.98
11.13
8.27
26.64
11.98
12.34
24
0.241
FCF / Net incomex
1.452
1.583
1.671
1.476
1.307
1.284
1.279
1.139
1.215
1.194
0.170
1.215
1.295
79
8.57
ROIC%
12.81
13.64
11.44
8.63
8.53
11.23
8.46
7.66
10.08
11.92
18.38
10.08
10.65
35
26.16
Return on equity%
5.52
7.64
6.93
4.20
7.15
6.32
9.03
8.37
8.66
10.57
23.66
8.66
7.39
77
8.82
Return on assets%
24.58
24.77
22.16
22.43
19.67
16.73
17.48
16.57
15.09
17.98
27.70
16.73
18.82
10
0.01
EPS$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.61%
3.19%
—
15.51
EPS growth%
13.60
11.60
8.93
6.86
6.41
4.86
3.70
2.57
3.64
6.59
16.83
3.70
6.50
50
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
0.36%
3.79%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.50%
(0.76%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.10%
6.78%
—
16.32
Div yield (avg)%
29.20
26.29
24.42
27.38
27.41
28.81
27.83
27.65
27.31
24.95
9.40
27.65
27.39
44
8.06
Payout ratio%
11.39
13.55
10.67
11.72
9.63
11.05
14.00
13.83
10.88
8.53
4.73
11.05
11.22
8
322.9
Shares (diluted)M
269.9
245.1
219.2
219.1
187.4
199.4
185.9
191.3
193.2
175.3
322.6
(1.32%)
(4.36%)
77
6.19
Buyback yield%
2.63
1.88
1.52
2.15
0.87
3.53
1.09
0.40
2.99
1.97
6.21
1.97
1.93
37
1.231
D/E ratiox
0.949
1.092
1.292
1.442
1.704
1.969
2.001
1.978
2.142
2.300
1.605
2.001
1.837
56
5.707
Enterprise value$M
9.908
11.50
12.74
14.98
17.22
18.66
21.04
23.18
25.71
27.27
2.793
9.63%
12.34%
64
1.231
LT debt$M
2.913
3.204
3.362
3.464
4.097
4.154
4.798
4.756
5.200
5.608
2.639
6.48%
8.17%
22
Revenue
$7.015M
7.77%
1.00×
Cost of revenue
$3.574M
7.48%
0.97×
Operating expenses
$0.998M
8.45%
1.06×
Property and equipment
18.75%