0.688
Revenue$M
0.539
0.582
0.620
0.660
0.696
0.744
0.794
0.837
0.896
0.766
0.824
6.33%
7.09%
70
5.54
Revenue growth%
11.05
11.43
11.62
12.38
10.22
10.54
12.31
13.39
13.88
3.53
7.07
12.31
11.52
19
21.03
Gross margin%
21.26
21.08
19.46
18.52
17.57
19.98
21.81
19.91
19.10
15.60
29.70
19.91
19.94
37
20.88
Operating margin%
21.42
21.10
22.79
24.41
22.87
25.26
27.65
27.03
26.95
25.06
11.93
26.95
23.64
40
18.86
Net margin%
35.79
38.26
39.93
42.72
40.45
40.95
38.25
38.76
38.40
19.90
2.74
38.76
38.58
39
30.45
P/E ratio (avg)x
43.10
40.93
41.55
42.17
44.63
44.58
49.04
48.77
47.55
29.41
29.48
47.55
43.84
40
27.65
EV/EBITx
56.81
58.59
68.04
73.35
88.14
88.39
102.2
104.9
102.6
8.699
24.18
102.2
80.74
88
24.37
FCF yield (avg)%
5.02
7.22
7.80
9.76
8.98
7.59
7.33
6.88
8.39
25.96
12.67
7.59
7.46
47
6.29
FCF margin%
28.11
30.01
28.46
30.70
28.37
25.88
27.40
30.32
31.55
14.04
2.12
28.37
28.42
67
0.464
FCF / Net incomex
0.727
0.711
0.725
0.811
0.784
0.768
0.877
0.832
0.838
0.783
1.659
0.832
0.776
69
3.64
ROIC%
17.61
19.09
17.92
15.70
15.51
16.66
17.11
18.11
16.32
14.34
4.56
16.66
17.36
19
7.85
Return on equity%
1.60
0.40
3.03
1.72
2.90
2.31
0.40
1.46
2.97
26.64
29.59
2.31
2.02
70
2.06
Return on assets%
7.80
5.92
8.19
6.56
8.01
7.59
4.65
5.50
5.38
12.23
13.13
5.50
7.07
53
—
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
7.31%
6.39%
—
5.23
EPS growth%
11.52
10.21
10.71
8.03
10.69
7.80
9.18
10.61
9.37
4.53
27.28
9.37
9.79
87
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.37%
4.12%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.67%
6.74%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(1.02%)
1.05%
—
17.77
Div yield (avg)%
17.16
19.11
21.17
21.52
20.58
23.00
22.94
23.13
21.40
5.80
14.30
22.94
21.29
34
29.99
Payout ratio%
32.97
32.73
33.91
36.75
35.89
33.02
34.30
36.91
35.44
19.12
3.82
35.44
34.11
18
97.85
Shares (diluted)M
101.9
107.4
117.2
108.4
109.1
122.7
141.6
156.3
154.1
98.14
95.59
7.29%
3.33%
55
7.80
Buyback yield%
22.05
21.98
19.57
21.76
20.80
21.98
21.28
18.99
19.73
14.22
22.87
20.80
21.04
32
0.877
D/E ratiox
2.546
2.653
2.839
3.276
3.043
2.967
3.237
3.779
4.314
0.798
0.693
3.237
3.005
76
1.014
Enterprise value$M
0.536
0.527
0.553
0.632
0.724
0.724
0.755
0.753
0.715
0.170
0.429
2.50%
4.39%
80
0.762
LT debt$M
1.667
1.861
1.986
2.004
2.165
2.536
2.851
2.866
3.294
0.719
0.169
10.45%
10.37%
16
Revenue
$0.896M
7.09%
1.00×
Cost of revenue
$0.628M
7.09%
1.00×
Operating expenses
$0.138M
6.15%
0.92×
Property and equipment
19.02%