6.204
Revenue$M
5.364
5.916
6.258
6.639
7.062
7.598
8.359
8.922
9.489
10.40
6.447
8.04%
7.44%
39
15.50
Revenue growth%
5.30
4.71
3.29
2.49
0.40
2.67
0.40
0.71
0.40
0.40
17.74
0.40
1.60
90
21.26
Gross margin%
25.66
28.46
27.44
24.60
23.79
25.33
26.68
26.18
23.22
23.74
18.81
25.33
25.49
48
6.73
Operating margin%
22.57
22.24
23.07
22.84
23.64
21.71
22.44
24.65
25.56
25.20
13.58
24.65
22.95
45
17.28
Net margin%
15.07
14.59
16.33
13.99
13.42
15.50
15.48
14.73
15.83
14.07
8.93
15.48
14.90
7
24.07
P/E ratio (avg)x
36.67
43.75
43.13
45.39
52.03
58.07
62.15
62.80
69.34
79.98
35.95
62.80
55.05
90
21.74
EV/EBITx
28.39
29.42
26.88
27.46
24.76
27.52
28.19
29.77
28.10
24.94
36.75
28.10
27.81
46
24.48
FCF yield (avg)%
7.67
7.23
4.81
4.31
1.58
4.04
5.29
6.48
8.73
11.28
27.65
6.48
5.88
52
18.14
FCF margin%
22.56
22.72
22.65
19.77
22.56
24.80
24.68
27.58
27.09
25.77
6.87
25.77
23.70
40
0.589
FCF / Net incomex
0.981
0.944
0.909
0.963
0.833
0.827
0.719
0.769
0.751
0.692
1.683
0.751
0.830
75
25.08
ROIC%
31.32
31.20
32.39
30.57
30.19
28.37
28.52
28.60
26.86
27.33
9.77
28.37
29.40
62
27.31
Return on equity%
17.67
20.29
19.24
18.07
15.93
14.30
12.36
11.96
9.07
9.66
23.89
11.96
15.11
51
24.96
Return on assets%
20.85
23.42
24.01
21.84
19.44
18.28
16.54
15.25
18.25
18.78
13.67
18.25
19.11
42
0.02
EPS$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
4.27%
4.80%
—
3.70
EPS growth%
20.12
21.71
19.19
18.99
17.86
16.12
18.67
20.06
19.47
20.23
17.03
19.47
19.33
10
0.02
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.04
0.02
2.99%
5.23%
—
—
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
1.73%
3.54%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.42%
0.34%
—
3.33
Div yield (avg)%
17.44
20.18
21.17
24.07
25.20
27.03
24.83
22.66
20.35
22.78
8.10
22.78
22.72
57
26.56
Payout ratio%
11.44
12.77
10.92
8.37
9.84
12.14
11.07
8.61
6.98
8.07
22.41
8.61
10.38
28
0.472
Shares (diluted)B
0.557
0.550
0.617
0.662
0.745
0.859
0.914
1.098
1.095
1.156
0.481
9.19%
8.22%
23
18.59
Buyback yield%
10.82
9.66
8.05
7.67
5.51
6.38
5.88
8.44
6.33
3.58
4.34
6.33
7.02
8
0.108
D/E ratiox
2.579
2.950
3.273
3.310
3.349
3.439
3.777
3.864
4.533
4.961
1.091
3.864
3.394
75
1.036
Enterprise value$M
1.207
1.150
1.292
1.402
1.529
1.492
1.659
1.561
1.454
1.621
8.474
1.17%
2.92%
55
7.616
LT debt$M
9.450
10.95
13.14
15.08
17.80
19.06
21.23
23.75
27.87
32.38
1.095
12.71%
12.67%
35
Revenue
$10.40M
7.44%
1.00×
Cost of revenue
$6.387M
7.20%
0.98×
Operating expenses
$1.551M
8.31%
1.08×
Property and equipment
14.78%