0.722
Revenue$M
0.802
0.842
0.888
0.943
1.016
1.060
1.139
1.189
1.275
1.381
0.736
6.34%
6.32%
20
25.52
Revenue growth%
24.93
26.30
26.30
27.16
27.37
25.78
24.89
24.28
24.41
24.79
5.88
24.79
25.36
27
8.32
Gross margin%
16.38
16.00
18.39
20.99
19.29
20.14
18.77
21.33
23.55
22.26
25.27
21.33
19.71
45
5.75
Operating margin%
7.82
7.22
8.73
8.73
6.49
8.52
5.76
3.74
3.99
4.96
16.16
4.96
6.85
77
21.49
Net margin%
8.43
8.75
7.42
5.89
7.75
9.33
7.41
6.99
8.52
7.90
11.51
7.90
7.83
25
19.70
P/E ratio (avg)x
17.20
17.48
18.26
19.26
21.40
22.98
22.71
23.39
23.48
26.57
20.49
23.39
22.06
84
32.53
EV/EBITx
36.20
38.38
43.31
42.47
44.73
43.07
45.46
50.82
53.45
53.81
20.34
50.82
44.02
88
13.33
FCF yield (avg)%
0.41
1.48
2.57
3.68
6.55
9.12
11.71
14.71
14.65
12.50
10.01
12.50
7.84
48
26.14
FCF margin%
31.25
30.41
30.91
31.46
31.08
33.03
33.20
30.37
27.81
29.87
12.39
30.37
31.00
34
1.773
FCF / Net incomex
1.729
1.768
1.765
1.655
1.684
1.872
2.049
2.209
2.244
2.626
1.743
2.209
1.820
10
6.36
ROIC%
20.72
17.75
19.09
20.02
22.28
25.07
23.76
23.27
24.71
22.24
22.82
23.76
22.26
50
25.58
Return on equity%
13.77
15.43
15.60
12.65
11.53
11.31
13.62
12.38
13.25
11.51
12.43
12.38
12.95
16
29.75
Return on assets%
18.57
17.23
16.62
18.37
18.11
17.89
19.25
18.07
16.36
15.00
11.00
17.89
17.98
42
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
8.40%
2.44%
—
11.77
EPS growth%
3.34
3.03
1.59
0.40
0.40
0.40
0.40
0.40
1.95
0.40
13.25
0.40
0.40
30
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
6.04%
4.51%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
—
(1.02%)
0.64%
—
—
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
10.53%
7.87%
—
19.46
Div yield (avg)%
11.04
10.41
10.50
10.93
10.70
8.96
11.02
11.78
13.38
12.66
3.01
11.78
10.98
11
3.25
Payout ratio%
0.64
0.66
0.40
1.08
2.02
1.62
1.53
0.40
1.47
1.31
13.52
1.47
1.20
90
52.73
Shares (diluted)M
58.31
59.74
62.68
67.07
63.36
68.37
68.83
72.91
74.01
81.66
55.20
5.21%
3.40%
47
6.68
Buyback yield%
17.94
19.79
19.96
18.06
16.03
16.76
15.41
13.50
14.78
17.67
3.79
15.41
17.22
57
1.073
D/E ratiox
1.422
1.433
1.294
1.195
1.160
1.203
1.246
1.338
1.369
1.317
0.335
1.317
1.305
26
0.551
Enterprise value$M
1.524
1.405
1.332
1.466
1.496
1.440
1.416
1.309
1.315
1.302
1.301
(2.74%)
(1.45%)
83
1.655
LT debt$M
0.185
0.189
0.212
0.220
0.231
0.237
0.268
0.293
0.284
0.324
0.646
6.99%
5.43%
25
Revenue
$1.381M
6.32%
1.00×
Cost of revenue
$0.938M
6.23%
0.99×
Operating expenses
$0.188M
6.41%
1.01×
Property and equipment
15.88%
Goodwill & intangibles
14.61%