2.587
Revenue$M
1.642
1.787
1.899
2.019
2.115
2.293
2.495
2.649
2.864
2.980
2.874
7.09%
6.98%
64
18.73
Revenue growth%
17.55
18.42
18.20
21.17
21.80
19.13
19.34
20.69
20.16
20.03
23.08
20.03
19.68
62
9.62
Gross margin%
9.82
10.44
7.89
8.23
7.59
7.32
7.49
7.03
4.54
2.97
6.95
7.03
7.54
66
25.24
Operating margin%
5.89
6.05
6.81
6.73
7.71
10.16
7.76
8.79
6.54
5.70
28.28
7.76
6.77
52
11.62
Net margin%
4.52
6.84
6.23
7.06
7.12
9.82
8.22
7.14
5.24
4.31
4.38
7.14
6.95
50
35.28
P/E ratio (avg)x
26.44
31.11
31.70
32.94
33.08
32.57
32.55
32.56
36.17
37.19
16.82
32.57
32.57
37
10.10
EV/EBITx
14.12
13.23
11.86
11.01
11.51
11.95
12.64
13.38
12.86
11.25
11.75
12.64
12.30
76
9.65
FCF yield (avg)%
21.75
19.40
17.12
18.83
20.16
22.15
21.24
19.29
21.19
21.57
9.59
21.24
20.67
11
13.27
FCF margin%
11.87
9.47
12.42
12.33
9.41
8.11
9.51
10.51
10.01
9.48
5.71
9.51
9.76
36
0.590
FCF / Net incomex
1.706
1.909
2.245
2.247
2.683
3.173
3.368
3.532
4.088
3.919
1.190
3.532
2.928
69
14.54
ROIC%
4.76
6.26
7.35
6.42
4.60
2.08
3.67
6.57
7.80
8.06
15.29
6.57
6.34
18
23.44
Return on equity%
12.27
13.97
11.74
10.25
11.64
9.10
7.63
4.98
6.83
4.42
2.26
6.83
9.67
71
14.62
Return on assets%
30.51
30.54
31.70
33.22
33.76
35.23
37.59
39.95
37.81
40.69
4.48
37.81
34.50
51
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
0.01
(7.26%)
(3.69%)
—
21.18
EPS growth%
21.63
21.56
19.51
21.62
23.01
24.10
21.68
19.22
16.76
16.96
16.10
19.22
21.59
83
—
Bookvalue per sh$
0.02
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
(0.84%)
1.20%
—
0.01
FCF per share$
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
4.47%
5.55%
—
0.01
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
(4.76%)
(2.47%)
—
5.56
Div yield (avg)%
21.48
21.96
24.84
21.96
19.04
20.68
20.71
23.65
23.76
23.77
6.21
23.65
21.96
84
28.15
Payout ratio%
13.14
11.67
9.75
10.44
7.78
8.34
7.18
9.34
10.41
10.69
24.49
9.34
10.08
52
179.3
Shares (diluted)M
167.2
154.2
145.9
127.1
124.8
122.9
107.0
99.49
92.14
90.33
182.3
(6.26%)
(6.52%)
15
9.64
Buyback yield%
21.10
22.47
22.87
21.78
23.79
20.90
21.42
18.85
18.76
16.26
6.29
18.85
21.26
22
1.788
D/E ratiox
2.754
3.266
3.630
4.175
4.965
4.954
5.262
6.170
7.475
8.268
0.565
6.170
4.960
59
1.261
Enterprise value$M
2.305
2.070
1.948
2.109
2.152
1.961
1.805
2.042
1.871
1.718
1.121
(4.41%)
(2.72%)
90
2.235
LT debt$M
0.280
0.298
0.285
0.272
0.254
0.260
0.265
0.253
0.269
0.295
1.448
3.01%
0.97%
63
Revenue
$2.980M
6.98%
1.00×
Cost of revenue
$1.601M
7.50%
1.05×
Operating expenses
$0.551M
6.35%
0.94×
Property and equipment
17.94%