0.709
Revenue$M
1.621
1.690
1.810
1.884
2.038
2.129
2.209
2.318
2.512
2.653
0.765
5.41%
5.73%
81
14.93
Revenue growth%
8.43
6.88
4.84
3.36
5.34
4.96
4.75
2.77
0.40
0.40
17.20
2.77
4.79
94
26.82
Gross margin%
20.84
21.51
18.98
20.90
21.44
20.35
21.48
21.42
18.81
18.98
20.01
20.35
20.87
42
23.30
Operating margin%
28.73
29.75
27.01
24.67
25.73
28.02
25.30
28.27
30.51
31.60
20.03
28.27
28.15
10
4.59
Net margin%
17.37
17.53
18.80
17.67
15.76
18.03
15.75
15.45
18.37
21.27
27.32
18.03
17.60
40
14.60
P/E ratio (avg)x
14.61
13.68
14.73
14.40
12.76
13.01
13.04
12.59
13.07
11.10
35.35
13.01
13.05
61
25.82
EV/EBITx
21.50
21.69
22.30
26.24
30.38
34.54
34.36
32.79
37.11
41.57
21.45
34.54
31.58
52
27.14
FCF yield (avg)%
16.92
18.80
21.30
23.99
24.80
27.18
28.84
26.64
26.96
26.11
3.25
26.96
25.46
87
28.54
FCF margin%
19.13
16.37
16.88
13.96
12.45
12.96
14.17
16.73
18.56
18.91
11.83
16.73
16.55
51
1.633
FCF / Net incomex
0.757
0.694
0.727
0.741
0.715
0.725
0.758
0.753
0.824
0.767
0.750
0.758
0.747
30
13.18
ROIC%
29.68
28.30
31.07
32.71
35.66
33.27
34.99
34.56
32.63
30.39
2.32
33.27
32.67
25
4.73
Return on equity%
25.47
26.97
25.02
23.68
21.27
23.42
25.85
22.91
21.91
18.95
6.87
22.91
23.55
81
24.00
Return on assets%
30.93
30.39
30.49
33.35
30.58
32.31
31.53
31.14
33.08
31.53
25.11
31.53
31.34
70
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(7.04%)
(4.61%)
—
14.86
EPS growth%
9.25
9.68
11.70
9.07
6.38
6.31
8.85
10.29
8.58
6.92
14.21
8.58
8.96
47
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.02
5.21%
3.48%
—
0.02
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
3.60%
1.23%
—
—
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
2.39%
0.69%
—
15.35
Div yield (avg)%
8.98
10.44
8.58
9.07
7.10
5.49
2.70
2.80
0.70
0.75
11.50
2.70
6.29
94
4.43
Payout ratio%
21.59
19.55
19.76
19.66
21.37
22.49
25.46
24.13
22.26
24.63
18.30
24.13
21.92
90
54.87
Shares (diluted)M
49.56
48.94
45.30
41.07
35.09
30.66
31.29
33.56
31.18
27.59
56.84
(4.69%)
(6.17%)
65
14.07
Buyback yield%
29.61
29.15
28.59
25.93
27.86
27.05
25.42
27.99
25.76
23.10
19.60
25.76
27.46
53
0.433
D/E ratiox
1.967
1.960
2.135
2.179
2.402
2.426
2.382
2.320
2.399
2.728
1.036
2.399
2.351
73
1.760
Enterprise value$M
1.761
1.723
1.803
1.896
1.776
1.555
1.554
1.384
1.218
1.156
1.975
(8.23%)
(3.40%)
23
2.955
LT debt$M
2.439
2.809
3.137
2.959
2.859
2.793
2.711
2.830
3.296
3.377
2.136
3.39%
4.08%
49
Revenue
$2.653M
5.73%
1.00×
Cost of revenue
$1.519M
5.45%
0.97×
Operating expenses
$0.361M
6.36%
1.06×
Property and equipment
18.40%