6.684
Revenue$M
8.837
8.938
8.842
8.772
8.659
8.716
8.868
9.180
9.438
9.353
7.362
1.55%
0.64%
50
2.37
Revenue growth%
8.19
9.74
10.71
12.43
12.65
12.23
10.15
10.10
9.31
7.40
5.75
10.10
10.12
28
8.50
Gross margin%
24.45
26.66
25.17
27.87
30.86
33.79
31.63
29.23
27.42
30.35
13.24
30.35
28.55
50
16.38
Operating margin%
5.16
6.05
5.67
3.41
6.28
8.69
11.26
8.54
8.39
5.81
10.43
8.54
6.17
31
23.14
Net margin%
31.12
29.30
28.48
28.16
26.32
27.70
25.83
27.52
24.92
23.71
27.11
25.83
27.61
93
13.47
P/E ratio (avg)x
11.19
11.08
10.84
10.02
8.969
8.805
8.734
8.301
8.347
8.469
34.95
8.469
8.887
36
22.55
EV/EBITx
6.855
6.857
6.798
6.448
6.767
7.470
7.909
8.493
8.677
8.658
29.69
8.493
7.163
89
19.63
FCF yield (avg)%
27.94
26.73
26.87
26.51
27.11
28.54
27.79
26.14
25.93
23.70
10.26
26.14
26.80
60
27.11
FCF margin%
14.95
12.44
13.48
11.98
12.17
15.11
13.27
14.74
12.29
13.66
4.85
13.66
13.37
72
1.191
FCF / Net incomex
0.438
0.461
0.476
0.417
0.449
0.422
0.437
0.404
0.348
0.300
1.425
0.404
0.430
65
17.94
ROIC%
4.22
6.41
4.01
5.68
8.10
11.07
12.88
13.50
11.97
14.32
2.15
12.88
9.58
64
5.59
Return on equity%
25.57
24.32
21.90
21.66
23.57
22.32
24.48
27.33
29.98
31.32
4.27
27.33
24.40
11
16.86
Return on assets%
7.92
8.85
7.98
9.49
10.95
12.15
9.17
7.95
5.04
2.57
18.12
7.95
8.42
68
0.07
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.07
3.09%
1.17%
—
9.56
EPS growth%
12.19
12.06
12.83
14.05
11.46
13.34
10.79
13.20
14.96
17.72
9.02
13.34
13.01
56
0.01
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.01
8.92%
5.35%
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(1.42%)
(2.86%)
—
0.06
Dividend per sh$
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.02
0.06
(5.45%)
(6.70%)
—
8.13
Div yield (avg)%
14.82
12.55
13.56
15.99
16.01
17.02
17.62
15.42
14.16
16.87
7.19
16.87
15.70
38
5.39
Payout ratio%
1.69
3.08
0.40
1.12
3.44
4.79
7.09
5.93
8.36
9.69
12.64
7.09
4.12
44
85.94
Shares (diluted)M
110.3
128.9
135.0
148.4
174.3
195.6
228.7
216.2
207.3
228.8
84.30
5.59%
7.56%
23
13.06
Buyback yield%
18.78
20.38
22.92
24.16
24.49
23.83
22.67
21.01
24.00
23.91
13.67
23.83
23.38
50
0.467
D/E ratiox
0.208
0.191
0.186
0.191
0.172
0.169
0.173
0.177
0.198
0.196
1.114
0.177
0.188
88
1.898
Enterprise value$M
11.71
13.86
13.41
14.47
16.23
16.84
16.54
16.79
20.21
20.81
3.645
5.09%
5.59%
9
1.113
LT debt$M
3.323
3.614
3.404
3.799
3.570
3.943
4.336
3.919
3.822
4.258
1.847
3.59%
2.54%
76
Revenue
$9.353M
0.64%
1.00×
Cost of revenue
$5.968M
0.91%
1.03×
Operating expenses
$2.042M
0.24%
0.96×
Property and equipment
19.17%