0.447
Revenue$M
1.228
1.276
1.316
1.361
1.392
1.448
1.504
1.516
1.571
1.612
0.472
2.98%
2.82%
49
3.16
Revenue growth%
21.23
19.41
17.93
16.39
13.63
12.64
12.76
15.51
16.74
18.93
21.58
15.51
16.56
46
26.01
Gross margin%
19.43
18.93
18.38
17.20
15.70
16.46
13.58
15.55
17.67
20.35
23.86
16.46
17.43
47
6.83
Operating margin%
3.23
4.32
6.00
7.73
10.04
12.38
11.33
13.74
15.93
13.38
6.46
13.38
10.68
45
24.19
Net margin%
30.28
33.18
31.38
33.37
35.39
37.85
36.28
38.75
38.80
38.31
12.93
38.31
35.84
68
20.37
P/E ratio (avg)x
12.50
12.55
14.45
13.62
13.53
14.01
16.23
17.38
18.23
21.33
33.66
17.38
14.23
60
23.78
EV/EBITx
45.91
45.95
47.42
49.09
55.23
56.17
58.91
62.79
64.17
62.16
25.47
62.16
55.70
85
24.57
FCF yield (avg)%
32.49
31.80
31.07
32.53
32.35
31.37
30.40
31.21
29.68
31.34
8.36
31.21
31.35
67
2.41
FCF margin%
21.82
19.28
20.17
20.29
19.44
19.32
21.69
23.85
21.89
21.86
29.05
21.86
20.99
23
0.560
FCF / Net incomex
0.134
0.131
0.149
0.165
0.162
0.168
0.186
0.175
0.169
0.188
1.227
0.175
0.166
44
24.06
ROIC%
3.03
1.48
3.21
3.36
4.01
6.68
5.93
4.83
7.10
8.43
26.47
6.68
4.42
42
22.26
Return on equity%
8.50
7.54
5.65
4.39
1.90
1.73
0.40
2.37
1.61
0.87
26.37
1.61
2.13
59
16.97
Return on assets%
8.64
9.58
9.54
6.87
7.10
8.30
9.47
8.85
8.23
7.34
13.49
8.30
8.47
89
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.88%
0.02%
—
24.89
EPS growth%
4.94
2.55
3.25
2.46
2.44
3.73
3.99
3.51
1.17
0.40
17.14
3.51
2.90
18
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.57%
5.46%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(1.97%)
(4.71%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.50%
7.63%
—
8.98
Div yield (avg)%
29.53
28.29
28.90
30.40
31.66
30.77
33.63
32.39
33.26
34.97
8.13
33.26
31.22
10
29.12
Payout ratio%
11.21
10.48
12.27
9.28
11.10
8.38
8.07
7.46
9.30
7.92
7.76
8.07
9.29
38
0.597
Shares (diluted)B
0.703
0.723
0.820
0.899
1.012
1.015
1.149
1.052
1.038
1.113
0.591
1.91%
6.15%
13
16.98
Buyback yield%
24.98
26.73
29.54
32.46
33.06
35.89
36.81
36.12
34.92
33.76
2.57
35.89
33.41
5
0.625
D/E ratiox
0.222
0.229
0.273
0.286
0.323
0.356
0.413
0.397
0.394
0.403
1.494
0.397
0.339
84
0.804
Enterprise value$M
0.790
0.692
0.762
0.806
0.885
0.959
0.888
0.836
0.816
0.808
0.120
(1.81%)
(0.96%)
46
1.233
LT debt$M
0.490
0.488
0.416
0.366
0.336
0.356
0.305
0.266
0.265
0.282
1.266
(3.40%)
(5.96%)
19
Revenue
$1.612M
2.82%
1.00×
Cost of revenue
$0.939M
2.56%
0.98×
Operating expenses
$0.194M
3.39%
1.06×
Property and equipment
18.12%