0.998
Revenue$M
1.164
1.188
1.236
1.289
1.288
1.316
1.343
1.353
1.374
1.387
1.096
1.50%
2.19%
37
8.40
Revenue growth%
26.32
26.83
27.40
27.40
26.81
27.02
25.28
27.15
28.53
31.15
22.11
27.15
27.09
33
16.31
Gross margin%
20.84
18.54
19.12
20.22
21.88
22.08
24.71
26.14
27.56
29.67
18.91
26.14
21.98
47
18.66
Operating margin%
25.22
23.33
23.33
23.00
24.44
25.23
26.86
26.99
24.28
25.56
18.13
25.56
24.83
9
25.07
Net margin%
23.14
22.05
20.68
22.57
19.98
20.10
17.12
16.89
18.24
17.27
11.92
17.27
20.04
55
9.550
P/E ratio (avg)x
14.03
12.12
11.23
9.701
9.199
8.559
8.560
8.995
8.399
7.949
37.07
8.559
9.097
35
13.94
EV/EBITx
41.36
49.92
59.05
70.71
80.84
97.33
103.2
110.9
116.2
123.3
16.65
110.9
89.09
61
22.46
FCF yield (avg)%
26.71
27.73
29.80
28.62
30.96
33.14
34.02
36.84
35.09
33.64
20.70
34.02
32.05
45
25.12
FCF margin%
19.35
20.46
18.05
15.62
16.95
18.61
19.31
19.17
18.36
17.29
24.54
18.61
18.49
79
1.449
FCF / Net incomex
0.143
0.134
0.131
0.149
0.155
0.151
0.136
0.133
0.138
0.126
0.358
0.136
0.137
71
11.80
ROIC%
22.68
25.57
27.14
28.75
26.91
28.81
29.05
26.39
23.85
23.28
24.24
26.39
26.65
75
20.36
Return on equity%
7.96
10.87
12.68
13.02
11.92
9.52
11.83
9.63
12.52
12.44
4.77
11.83
11.88
16
5.36
Return on assets%
5.82
7.75
8.00
8.61
9.46
7.31
4.36
5.70
4.99
6.23
25.41
5.70
6.77
32
0.01
EPS$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.32%
7.18%
—
12.67
EPS growth%
8.75
5.82
8.80
11.34
12.03
11.16
10.37
13.13
11.98
9.37
2.63
11.16
10.76
10
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.80%
0.49%
—
0.02
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
(1.42%)
(1.69%)
—
0.02
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.01
4.75%
4.12%
—
20.95
Div yield (avg)%
17.58
18.01
15.15
16.84
16.82
19.76
21.97
21.65
20.26
20.83
15.47
20.83
18.88
86
4.61
Payout ratio%
3.93
1.04
3.36
6.25
5.34
7.70
7.43
5.25
7.07
7.02
15.51
7.07
5.79
7
40.14
Shares (diluted)M
58.39
52.49
52.47
54.79
61.96
69.32
72.25
73.95
67.58
66.82
39.63
1.52%
2.63%
75
17.85
Buyback yield%
21.52
19.51
18.61
19.95
17.95
15.52
14.42
15.74
17.43
15.91
24.35
15.74
17.69
81
1.520
D/E ratiox
0.437
0.435
0.516
0.521
0.516
0.601
0.676
0.668
0.779
0.896
1.319
0.676
0.561
77
0.856
Enterprise value$M
0.520
0.531
0.518
0.552
0.630
0.697
0.781
0.736
0.683
0.722
1.119
2.77%
3.41%
78
0.471
LT debt$M
1.172
1.044
0.936
0.858
0.912
0.863
0.878
0.898
0.848
0.944
1.500
0.70%
(2.06%)
65
Revenue
$1.387M
2.19%
1.00×
Cost of revenue
$0.794M
1.87%
0.97×
Operating expenses
$0.194M
3.22%
1.11×
Property and equipment
16.54%