8.802
Revenue$M
8.681
9.480
10.28
10.85
11.81
12.66
13.44
14.34
15.24
16.13
9.414
6.43%
7.10%
14
8.42
Revenue growth%
20.21
18.86
21.62
21.50
19.18
21.64
19.52
19.57
21.73
23.25
3.60
21.64
20.86
55
24.60
Gross margin%
11.20
12.47
10.77
9.99
7.44
6.84
9.57
7.51
6.06
5.98
10.29
6.84
8.54
16
17.47
Operating margin%
26.61
25.38
25.42
23.77
25.06
24.69
21.89
24.69
25.35
26.62
10.37
24.69
25.20
61
18.61
Net margin%
24.31
24.77
26.45
26.75
27.32
24.59
25.23
25.68
25.06
27.25
7.78
25.23
25.45
86
33.02
P/E ratio (avg)x
13.62
14.20
14.72
14.28
13.08
13.11
14.12
15.10
17.24
16.27
33.91
15.10
14.24
36
14.31
EV/EBITx
19.09
17.75
15.73
16.46
15.35
15.67
14.81
14.16
12.52
11.18
33.65
14.16
15.51
68
26.25
FCF yield (avg)%
27.40
26.80
24.67
23.76
23.70
20.96
22.60
23.01
21.91
22.99
9.94
22.60
23.35
88
12.91
FCF margin%
8.86
8.19
7.18
9.53
9.09
9.99
7.13
4.51
2.92
1.97
12.55
4.51
7.68
15
0.641
FCF / Net incomex
2.233
2.298
2.444
2.843
2.932
2.832
3.282
3.536
3.750
4.406
0.209
3.536
2.887
46
20.47
ROIC%
17.09
18.95
18.54
21.47
21.50
20.41
22.97
22.19
23.40
25.80
24.19
22.97
21.49
15
22.89
Return on equity%
32.33
30.94
31.06
30.16
31.19
29.37
30.66
28.00
28.39
30.67
13.97
29.37
30.66
53
18.30
Return on assets%
9.29
11.18
13.86
11.77
14.25
14.38
13.32
13.31
13.37
10.44
6.50
13.32
13.32
54
0.03
EPS$
0.04
0.04
0.05
0.04
0.05
0.06
0.06
0.06
0.05
0.06
0.03
5.39%
4.56%
—
20.20
EPS growth%
34.36
32.43
30.65
32.42
33.28
34.11
35.14
35.33
33.54
34.51
3.32
34.51
33.82
64
0.02
Bookvalue per sh$
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.09
0.09
0.10
0.02
9.90%
9.84%
—
0.03
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(6.62%)
(4.01%)
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.85%
0.43%
—
3.35
Div yield (avg)%
3.04
2.26
0.57
0.40
0.40
0.40
0.40
1.37
0.40
0.40
28.06
0.40
0.40
29
4.12
Payout ratio%
0.40
1.38
0.40
0.40
0.71
0.40
0.40
1.50
0.40
3.08
3.99
0.40
0.40
13
302.9
Shares (diluted)M
241.3
241.6
237.7
225.1
214.1
228.2
246.9
242.8
256.7
271.8
320.4
4.88%
0.46%
65
20.77
Buyback yield%
24.55
25.33
28.02
26.00
25.57
24.43
25.21
26.71
29.04
27.80
29.01
26.71
25.79
35
1.107
D/E ratiox
0.902
0.891
0.953
0.961
1.060
1.188
1.162
1.273
1.192
1.148
0.677
1.188
1.104
6
1.865
Enterprise value$M
8.033
7.209
6.901
7.508
8.342
9.089
9.872
9.706
8.928
8.613
10.49
0.64%
0.41%
23
8.177
LT debt$M
13.23
13.05
14.84
17.22
19.37
19.95
20.06
20.10
23.26
23.56
11.04
3.99%
6.58%
70
Revenue
$16.13M
7.10%
1.00×
Cost of revenue
$7.933M
7.31%
1.02×
Operating expenses
$3.176M
6.74%
0.97×
Property and equipment
18.89%