0.218
Revenue$M
0.260
0.279
0.294
0.305
0.329
0.346
0.365
0.395
0.424
0.223
0.231
6.84%
6.06%
14
4.35
Revenue growth%
4.41
2.53
4.73
4.55
1.77
0.40
0.40
2.41
0.40
26.39
18.30
0.40
2.47
85
16.71
Gross margin%
8.63
5.98
3.35
4.08
3.50
2.43
3.66
4.02
1.47
16.01
12.64
3.50
3.84
59
14.61
Operating margin%
24.87
24.82
22.26
20.26
18.43
16.44
14.99
15.57
14.83
23.50
11.01
15.57
19.35
68
12.29
Net margin%
17.81
20.10
20.86
22.75
25.02
23.70
25.33
27.36
29.96
8.23
25.39
25.33
23.23
77
32.09
P/E ratio (avg)x
20.70
18.23
19.04
21.08
22.49
23.53
25.43
24.16
26.82
16.45
32.98
24.16
21.79
46
34.83
EV/EBITx
64.77
67.28
72.16
74.18
75.53
85.33
80.60
83.98
77.45
8.590
21.82
80.60
74.85
64
27.72
FCF yield (avg)%
20.18
19.33
17.31
20.29
20.97
20.29
21.50
18.52
20.12
5.07
6.26
20.29
20.24
59
25.41
FCF margin%
16.84
19.35
16.53
18.39
18.89
18.67
21.32
19.40
19.40
3.82
25.83
19.40
18.99
23
0.915
FCF / Net incomex
2.095
2.108
2.408
2.341
2.247
2.399
2.248
2.197
2.455
1.117
1.422
2.248
2.248
92
15.44
ROIC%
2.30
2.58
5.38
7.84
5.07
4.15
1.52
1.78
0.40
23.19
12.47
1.78
3.37
42
10.49
Return on equity%
30.49
30.56
32.88
30.43
31.55
29.94
29.71
28.84
29.69
24.25
8.94
29.71
30.46
92
17.66
Return on assets%
10.30
13.18
11.51
9.90
7.47
10.35
12.56
11.70
12.30
29.80
7.90
11.70
10.93
5
0.01
EPS$
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.01
0.02
7.05%
8.69%
—
17.24
EPS growth%
32.35
29.71
26.95
24.03
23.44
25.12
26.55
29.26
26.27
24.05
3.10
26.27
26.75
51
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
6.69%
6.84%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
0.01
8.76%
9.02%
—
—
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.01
—
10.29%
10.17%
—
11.33
Div yield (avg)%
1.28
1.51
0.40
1.18
1.42
0.40
0.40
3.14
1.35
24.07
20.35
1.35
1.23
90
10.51
Payout ratio%
17.98
16.22
16.66
14.26
16.87
14.54
17.37
19.66
17.90
25.90
24.62
17.37
17.12
23
19.46
Shares (diluted)M
40.49
40.15
44.88
52.05
55.68
58.19
66.69
65.00
68.57
19.92
19.31
5.67%
7.72%
28
14.01
Buyback yield%
18.36
19.73
21.72
19.29
21.74
19.84
18.73
20.40
17.58
29.20
25.99
19.84
19.64
26
1.394
D/E ratiox
1.094
1.042
0.998
1.069
1.204
1.260
1.204
1.285
1.193
1.048
0.633
1.204
1.187
63
0.125
Enterprise value$M
0.021
0.022
0.022
0.021
0.019
0.020
0.018
0.019
0.021
0.380
0.040
(0.72%)
(0.98%)
72
0.385
LT debt$M
0.257
0.255
0.292
0.332
0.385
0.365
0.395
0.411
0.438
0.163
0.237
5.68%
7.24%
40
Revenue
$0.424M
6.06%
1.00×
Cost of revenue
$0.255M
6.19%
1.01×
Operating expenses
$0.067M
5.68%
0.96×
Goodwill & intangibles
16.29%
Property and equipment
15.17%