8.453
Revenue$M
7.198
7.848
8.434
9.123
9.674
10.30
11.01
11.98
12.95
13.68
9.087
7.17%
7.66%
88
22.32
Revenue growth%
27.04
27.58
26.23
25.11
22.52
21.47
18.57
17.23
15.21
14.02
2.59
17.23
21.99
57
8.06
Gross margin%
7.51
9.96
11.06
10.60
13.56
14.09
15.40
14.23
12.56
15.22
16.02
14.23
13.06
43
10.86
Operating margin%
18.90
18.75
20.72
17.96
20.19
22.82
23.76
21.65
23.95
22.36
12.95
22.82
21.18
17
20.15
Net margin%
27.12
25.39
24.51
24.18
23.04
23.48
20.65
19.30
19.03
16.26
8.72
19.30
23.26
28
26.24
P/E ratio (avg)x
43.72
41.89
48.12
55.15
60.93
64.54
75.97
74.08
74.96
77.32
27.19
74.96
62.73
32
7.178
EV/EBITx
19.55
21.55
19.24
20.68
19.93
18.95
19.21
20.75
22.70
22.24
21.69
20.75
20.30
64
11.81
FCF yield (avg)%
0.40
2.59
1.54
2.01
3.49
4.14
1.92
0.95
2.10
0.40
5.39
1.92
1.97
30
18.93
FCF margin%
16.80
15.16
17.98
18.61
17.97
18.48
16.12
15.84
14.18
16.63
9.24
16.12
16.72
67
0.534
FCF / Net incomex
0.666
0.705
0.688
0.716
0.771
0.895
0.900
0.930
1.083
1.307
0.819
0.930
0.833
7
10.87
ROIC%
24.55
25.99
23.20
21.47
23.92
26.25
28.03
29.84
27.98
30.76
28.35
28.03
26.12
90
21.45
Return on equity%
15.28
12.44
14.50
17.06
18.46
20.53
21.54
21.25
23.74
26.23
18.86
21.54
19.49
12
8.07
Return on assets%
18.81
18.57
18.45
20.98
23.81
25.30
22.91
23.72
23.98
25.87
25.42
23.98
23.31
76
0.01
EPS$
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.87%
1.03%
—
23.62
EPS growth%
26.75
25.12
26.14
24.24
25.97
25.36
24.92
25.55
28.02
28.54
5.85
25.55
25.76
30
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.52%)
0.55%
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.27%
2.33%
—
0.03
Dividend per sh$
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.04
0.04
0.05
0.02
8.95%
7.14%
—
4.09
Div yield (avg)%
1.88
0.93
1.92
0.40
0.40
1.84
0.52
2.33
5.11
7.17
9.06
2.33
1.86
87
9.59
Payout ratio%
30.42
27.78
26.74
25.12
22.49
19.92
22.11
22.98
24.14
25.39
27.77
22.98
24.63
32
222.6
Shares (diluted)M
370.8
399.9
400.4
417.4
484.5
537.3
614.8
588.5
676.7
637.3
228.6
5.63%
6.51%
72
27.94
Buyback yield%
24.74
26.07
28.72
30.69
28.96
28.24
28.27
30.92
27.94
30.73
3.57
28.27
28.50
57
0.510
D/E ratiox
1.133
1.350
1.457
1.536
1.721
1.797
1.879
1.906
1.985
2.299
0.804
1.906
1.759
85
13.34
Enterprise value$M
7.770
8.790
10.34
11.15
13.04
14.51
14.62
17.49
18.80
18.48
3.819
7.22%
8.95%
78
5.257
LT debt$M
5.050
5.275
5.102
4.896
5.227
4.998
5.013
5.273
5.103
5.432
9.584
0.77%
(0.37%)
42
Revenue
$13.68M
7.66%
1.00×
Cost of revenue
$8.520M
7.51%
0.99×
Operating expenses
$3.370M
8.02%
1.03×
Property and equipment
14.62%