0.016
Revenue$M
0.122
0.125
0.131
0.134
0.140
0.144
0.149
0.157
0.163
0.017
0.017
3.99%
3.63%
6
7.72
Revenue growth%
32.01
31.66
33.20
35.09
35.18
37.70
39.46
42.27
39.70
4.81
26.48
39.46
35.13
83
24.02
Gross margin%
12.04
12.48
13.65
13.44
13.76
14.97
14.42
13.98
15.83
4.26
7.08
14.42
13.70
58
17.74
Operating margin%
26.23
25.97
26.90
24.19
26.86
26.78
27.11
24.30
26.76
22.78
11.13
26.78
26.50
55
25.97
Net margin%
9.84
8.35
8.58
10.91
12.77
11.54
11.60
13.35
15.85
20.45
6.71
12.77
11.22
27
15.06
P/E ratio (avg)x
37.07
34.25
34.37
32.56
33.93
30.18
26.99
26.22
26.33
20.42
33.04
26.99
33.25
12
6.262
EV/EBITx
44.02
45.86
45.52
47.74
51.92
53.72
53.93
49.27
50.08
23.95
31.94
51.92
48.50
46
14.84
FCF yield (avg)%
11.69
13.32
14.28
13.33
15.65
13.20
15.09
17.58
18.41
23.32
3.19
15.65
13.81
26
28.55
FCF margin%
6.55
6.62
6.55
5.12
5.70
3.11
3.64
0.75
3.19
18.34
17.42
3.19
5.41
42
0.279
FCF / Net incomex
1.202
1.229
1.448
1.630
1.802
1.939
2.005
2.428
2.889
0.164
0.163
2.005
1.716
42
9.52
ROIC%
23.17
24.40
26.81
29.60
27.83
26.85
25.02
25.58
26.59
16.20
2.58
26.59
26.08
38
17.97
Return on equity%
12.21
14.26
12.69
15.11
16.42
16.88
15.88
15.68
17.76
25.96
5.87
16.42
15.39
85
8.36
Return on assets%
7.98
9.61
9.14
8.75
8.67
8.45
9.70
11.10
12.20
28.45
13.22
9.70
9.38
38
—
EPS$
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.02
0.03
—
0.01
3.53%
5.44%
—
24.30
EPS growth%
6.04
8.76
9.32
8.72
6.80
8.55
11.34
12.90
14.06
28.47
25.88
11.34
8.74
24
—
Bookvalue per sh$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
—
1.62%
7.11%
—
0.01
FCF per share$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
3.38%
4.04%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
1.54%
(4.22%)
—
3.77
Div yield (avg)%
4.65
7.07
4.92
3.79
1.17
0.40
0.40
0.40
1.70
20.59
28.94
0.40
2.74
55
29.51
Payout ratio%
33.67
32.85
35.65
36.91
35.44
34.68
33.43
33.37
34.27
19.96
2.21
34.27
33.97
7
10.28
Shares (diluted)M
14.97
15.30
15.07
15.28
15.49
16.48
18.48
20.58
24.71
10.61
10.25
10.09%
6.46%
56
17.45
Buyback yield%
13.33
13.29
11.11
14.08
15.03
12.47
11.49
13.55
11.73
7.70
6.83
12.47
12.88
93
1.245
D/E ratiox
1.758
2.006
2.144
2.453
2.477
2.521
2.876
3.124
3.158
1.726
1.446
2.876
2.465
78
0.025
Enterprise value$M
0.082
0.093
0.090
0.090
0.085
0.094
0.102
0.120
0.126
0.031
0.051
7.06%
3.87%
91
0.116
LT debt$M
0.013
0.013
0.015
0.016
0.018
0.019
0.020
0.022
0.022
0.222
0.026
5.56%
3.98%
26
Revenue
$0.163M
3.63%
1.00×
Cost of revenue
$0.079M
4.14%
1.05×
Operating expenses
$0.032M
2.65%
0.91×
Property and equipment
16.46%
Goodwill & intangibles
14.13%