0.228
Revenue$M
1.355
1.389
1.422
1.426
1.422
1.452
1.453
1.479
1.476
1.477
0.242
0.76%
0.92%
83
14.15
Revenue growth%
19.50
20.65
23.02
21.48
24.46
26.57
25.72
25.56
23.27
21.95
25.75
25.56
23.14
52
26.44
Gross margin%
21.85
18.92
20.67
22.21
20.21
22.68
25.49
26.87
27.66
25.32
27.10
25.49
22.44
82
11.14
Operating margin%
9.19
9.15
11.52
14.11
16.32
15.60
15.51
17.76
16.12
18.04
29.75
16.12
15.55
55
5.99
Net margin%
14.71
14.69
16.06
18.15
20.63
17.99
15.47
17.98
16.16
13.40
12.24
16.16
16.11
82
34.68
P/E ratio (avg)x
43.06
43.24
44.12
41.65
44.01
45.61
48.94
49.93
57.45
58.74
24.11
49.93
44.87
7
13.23
EV/EBITx
30.88
31.25
29.34
29.46
27.27
29.90
31.75
29.21
26.87
25.81
14.92
29.21
29.40
68
6.10
FCF yield (avg)%
28.51
27.11
26.77
29.54
32.23
29.46
29.11
31.36
34.07
33.41
12.15
31.36
29.50
68
23.74
FCF margin%
20.37
18.78
20.97
18.51
18.12
16.14
16.38
19.25
19.15
18.13
4.07
18.13
18.64
29
1.022
FCF / Net incomex
0.162
0.174
0.185
0.208
0.242
0.248
0.264
0.288
0.284
0.275
1.600
0.275
0.245
18
23.60
ROIC%
22.40
25.22
26.71
27.20
26.74
26.36
25.62
26.52
24.00
26.79
23.49
26.36
26.44
17
8.50
Return on equity%
4.92
4.51
6.34
3.35
5.27
7.66
6.58
9.50
7.90
7.01
27.34
7.66
6.46
48
24.73
Return on assets%
17.75
17.58
18.11
20.58
18.47
21.38
23.85
23.46
24.80
26.88
10.50
23.85
20.98
57
—
EPS$
0.01
0.01
0.01
0.01
0.01
—
—
—
—
—
—
(3.97%)
(6.56%)
—
10.73
EPS growth%
19.44
21.79
20.54
18.54
15.98
18.84
20.42
20.11
21.12
20.69
4.80
20.42
20.27
92
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
2.56%
4.18%
—
—
FCF per share$
0.01
—
0.01
—
—
—
—
—
—
—
0.01
(5.13%)
(5.07%)
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.36%
4.64%
—
10.78
Div yield (avg)%
20.12
19.01
18.07
20.08
21.64
23.29
24.03
22.34
25.33
23.00
18.50
23.29
21.99
22
22.38
Payout ratio%
8.80
10.99
13.47
12.59
12.98
15.04
12.90
12.10
14.76
12.26
23.96
12.90
12.74
89
178.1
Shares (diluted)M
188.5
175.2
169.1
149.4
148.7
131.1
142.1
147.7
148.4
140.4
183.3
(1.15%)
(3.30%)
81
19.58
Buyback yield%
7.76
6.05
4.35
1.65
3.76
1.97
4.19
2.04
1.50
3.80
5.92
2.04
3.78
9
0.540
D/E ratiox
1.538
1.619
1.721
1.651
1.589
1.567
1.611
1.737
1.919
1.876
1.346
1.737
1.635
5
0.220
Enterprise value$M
0.803
0.920
1.053
1.106
1.298
1.427
1.669
1.788
1.730
2.014
1.004
9.18%
9.57%
72
1.228
LT debt$M
1.499
1.684
1.915
2.155
2.228
2.153
2.139
2.257
2.217
2.431
0.588
1.75%
5.74%
57
Revenue
$1.477M
0.92%
1.00×
Cost of revenue
$0.868M
0.72%
0.98×
Operating expenses
$0.202M
1.41%
1.05×
Property and equipment
24.79%
Cash and investments
18.55%