6.493
Revenue$M
6.624
6.871
7.185
7.476
7.960
8.182
8.625
8.904
9.546
9.890
7.125
4.44%
4.68%
68
9.02
Revenue growth%
36.01
37.05
39.83
39.19
38.92
38.94
41.20
41.45
43.18
42.13
26.55
41.45
39.51
68
17.79
Gross margin%
19.53
16.63
15.70
14.73
12.27
11.36
9.04
9.34
10.60
9.31
13.65
9.34
11.82
81
25.13
Operating margin%
3.55
2.87
3.74
5.97
7.39
6.36
8.43
11.41
12.11
12.90
5.44
11.41
6.87
24
7.07
Net margin%
3.80
5.33
3.60
4.13
5.45
5.18
5.07
4.64
2.41
5.08
21.44
5.07
4.85
60
31.88
P/E ratio (avg)x
8.210
8.537
8.787
8.855
9.845
9.707
10.82
10.26
10.02
10.50
12.48
10.26
9.776
80
15.75
EV/EBITx
25.54
22.56
20.59
22.07
23.77
22.29
19.89
20.51
19.56
18.04
23.95
19.89
21.33
58
7.43
FCF yield (avg)%
5.38
2.94
4.80
3.88
4.11
6.76
8.41
7.25
5.49
4.38
11.90
6.76
5.09
52
24.69
FCF margin%
11.38
10.76
11.05
9.83
6.87
5.57
7.08
7.35
4.84
4.54
24.09
5.57
7.22
68
1.779
FCF / Net incomex
0.558
0.596
0.555
0.501
0.497
0.476
0.519
0.490
0.492
0.456
0.486
0.490
0.499
21
9.03
ROIC%
25.54
27.94
29.24
26.89
27.72
28.28
27.12
27.19
27.08
25.83
15.29
27.12
27.15
57
11.95
Return on equity%
7.43
6.62
5.93
4.70
5.71
3.24
2.89
1.49
2.22
2.91
27.68
2.89
3.97
17
12.12
Return on assets%
1.94
3.26
1.01
2.04
4.20
2.27
2.65
3.33
3.19
5.57
16.31
3.19
2.92
54
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(1.67%)
1.08%
—
21.24
EPS growth%
29.71
30.39
31.73
31.68
31.88
34.05
33.12
33.43
33.42
30.49
20.58
33.42
31.81
91
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.72%
3.87%
—
—
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
5.31%
5.06%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
8.76%
6.08%
—
27.47
Div yield (avg)%
5.43
6.75
4.41
2.18
0.40
0.40
3.11
0.71
2.15
2.61
13.60
2.15
2.40
23
25.24
Payout ratio%
20.11
17.15
18.36
20.42
19.50
20.93
23.36
21.46
18.62
16.52
22.52
20.93
19.80
19
1.244
Shares (diluted)B
1.290
1.368
1.408
1.305
1.216
1.065
0.980
1.017
1.049
0.965
1.270
(4.51%)
(3.96%)
37
3.09
Buyback yield%
3.42
1.69
2.00
4.69
4.08
1.69
0.40
0.40
0.58
2.41
23.30
0.58
1.85
60
1.166
D/E ratiox
0.387
0.389
0.372
0.393
0.405
0.411
0.397
0.390
0.373
0.412
1.131
0.397
0.391
24
10.44
Enterprise value$M
8.256
8.597
9.363
10.35
10.70
11.39
11.55
12.00
13.55
15.58
0.745
7.81%
7.29%
93
8.392
LT debt$M
11.85
13.88
14.41
16.44
15.94
15.58
15.45
16.22
18.43
18.06
9.703
2.53%
5.39%
70
Revenue
$9.890M
4.68%
1.00×
Cost of revenue
$6.233M
4.71%
1.00×
Operating expenses
$1.593M
4.60%
0.99×
Property and equipment
18.90%