1.004
Revenue$M
2.335
2.348
2.405
2.397
2.382
2.407
2.417
2.399
2.380
1.074
1.225
(0.14%)
0.24%
56
2.78
Revenue growth%
6.76
9.67
7.21
5.51
4.92
3.22
1.14
3.48
5.37
7.40
12.72
3.48
5.14
73
4.46
Gross margin%
10.77
8.85
11.19
11.24
13.33
15.18
16.62
18.19
17.69
15.66
12.10
16.62
12.94
86
8.12
Operating margin%
24.30
25.53
25.27
23.68
22.48
23.88
21.58
23.30
23.39
14.64
8.15
23.30
23.53
71
28.44
Net margin%
12.41
9.60
12.37
14.26
14.60
14.40
14.86
12.37
12.01
27.03
4.53
14.40
12.39
12
7.741
P/E ratio (avg)x
24.03
27.96
31.04
35.40
41.27
46.54
50.01
49.73
48.77
10.95
27.61
48.77
38.33
87
21.03
EV/EBITx
27.92
27.60
30.45
29.57
27.48
31.25
29.02
28.84
31.58
35.60
19.69
29.02
28.93
77
15.56
FCF yield (avg)%
23.48
25.51
23.87
25.01
24.99
23.66
21.88
19.05
19.42
5.14
16.29
21.88
23.76
90
5.25
FCF margin%
10.85
10.82
10.06
9.48
7.82
8.44
5.63
3.55
1.07
12.92
24.62
5.63
8.94
45
1.710
FCF / Net incomex
1.090
1.128
1.107
1.026
0.995
1.134
1.039
1.095
1.195
0.371
1.667
1.095
1.092
41
22.92
ROIC%
14.98
13.98
15.61
13.69
14.00
14.15
13.26
11.98
10.30
15.74
24.29
13.26
13.84
69
18.12
Return on equity%
14.21
16.85
17.15
17.88
17.34
16.29
16.95
18.82
16.92
19.63
28.46
16.95
16.94
52
22.62
Return on assets%
5.47
6.60
9.00
7.43
4.82
4.20
5.03
3.07
5.48
13.98
6.90
4.82
5.47
83
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(6.79%)
(3.10%)
—
22.12
EPS growth%
33.42
35.23
32.61
32.90
32.20
34.14
32.41
30.04
31.08
13.85
4.18
32.20
32.51
19
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.01
0.02
2.22%
1.79%
—
—
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.02
—
0.01
(2.41%)
(1.79%)
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.01
0.01
10.05%
6.43%
—
7.67
Div yield (avg)%
0.40
0.40
0.74
0.40
0.40
3.09
2.90
2.65
0.66
12.22
22.39
2.65
0.70
25
28.54
Payout ratio%
12.67
10.63
10.65
12.26
13.24
14.97
12.87
15.16
12.40
13.09
17.99
13.24
12.77
29
66.22
Shares (diluted)M
88.02
87.83
88.21
99.32
101.0
106.6
123.5
121.5
130.3
66.72
68.79
5.59%
4.64%
11
16.15
Buyback yield%
23.70
24.10
21.94
23.65
22.60
21.93
19.73
19.37
21.57
9.35
20.42
21.57
21.94
48
1.600
D/E ratiox
1.415
1.385
1.272
1.387
1.373
1.369
1.306
1.266
1.321
1.260
0.288
1.321
1.371
61
0.660
Enterprise value$M
0.923
0.963
0.894
0.931
1.082
1.196
1.306
1.228
1.223
1.928
0.538
5.60%
4.52%
88
1.654
LT debt$M
1.573
1.578
1.391
1.342
1.474
1.555
1.661
1.648
1.759
1.960
1.667
5.56%
2.63%
73
Revenue
$2.380M
0.24%
1.00×
Cost of revenue
$1.418M
0.39%
1.02×
Operating expenses
$0.491M
(0.35%)
0.94×
Property and equipment
13.67%