5.492
Revenue$M
9.091
9.963
10.93
11.82
12.87
13.70
14.91
15.83
17.41
18.93
6.085
8.02%
8.38%
95
14.03
Revenue growth%
25.33
23.83
23.10
20.29
18.95
20.53
23.43
21.60
20.57
18.42
16.42
20.57
21.09
54
25.27
Gross margin%
18.83
18.89
19.65
19.63
18.53
19.16
19.56
20.71
19.63
20.42
9.66
19.63
19.60
29
20.31
Operating margin%
16.23
16.54
19.02
16.88
18.04
15.53
12.57
15.47
14.98
15.53
3.18
15.47
15.88
89
28.53
Net margin%
26.06
24.74
22.51
22.88
23.50
20.97
19.71
21.73
19.98
18.51
16.59
19.98
22.12
48
35.70
P/E ratio (avg)x
7.562
7.188
7.747
7.902
8.047
7.256
6.476
6.034
5.779
6.210
31.06
6.210
7.222
84
27.58
EV/EBITx
36.76
41.32
45.17
50.33
54.56
53.47
55.87
54.64
59.15
62.11
27.53
55.87
54.02
78
19.48
FCF yield (avg)%
28.08
26.77
25.41
23.52
21.89
22.14
20.90
19.40
20.10
20.05
5.62
20.10
22.01
41
6.84
FCF margin%
17.59
14.81
15.32
17.71
15.26
16.23
18.28
19.99
22.70
20.55
28.94
19.99
17.65
21
0.682
FCF / Net incomex
2.210
2.433
2.706
3.288
3.272
3.525
4.217
4.907
5.798
6.532
0.535
4.907
3.407
38
12.19
ROIC%
17.09
14.78
13.58
13.16
13.71
16.11
14.55
12.40
15.20
15.96
10.20
15.20
14.67
79
8.13
Return on equity%
23.97
21.99
20.18
20.19
22.51
24.08
22.32
20.82
22.28
22.04
3.15
22.28
22.16
31
6.69
Return on assets%
25.28
23.23
23.90
24.63
25.86
25.20
25.36
23.25
25.96
26.83
24.47
25.36
25.24
52
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
8.89%
4.91%
—
3.86
EPS growth%
16.73
15.90
17.95
19.15
17.03
14.76
14.99
12.16
10.39
11.28
6.76
12.16
15.45
48
0.01
Bookvalue per sh$
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.08
0.09
0.01
7.11%
7.32%
—
0.03
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
9.07%
10.03%
—
0.01
Dividend per sh$
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.09
0.11
0.01
15.04%
9.76%
—
6.29
Div yield (avg)%
2.13
0.40
2.04
3.78
6.32
8.99
6.25
3.65
0.77
0.99
28.56
3.65
2.89
71
20.18
Payout ratio%
21.90
21.41
21.58
20.42
21.18
21.32
23.87
21.28
19.32
18.17
24.74
21.28
21.30
92
0.404
Shares (diluted)B
0.581
0.684
0.666
0.693
0.730
0.771
0.899
0.923
0.903
1.072
0.415
7.99%
6.67%
66
13.74
Buyback yield%
6.26
8.13
11.02
10.43
13.33
10.82
13.79
15.54
16.50
18.00
21.80
15.54
12.17
90
0.413
D/E ratiox
0.995
1.042
1.043
1.063
1.055
1.056
1.033
0.898
0.943
0.942
1.697
0.943
1.037
56
1.865
Enterprise value$M
16.34
16.87
14.64
14.67
14.88
12.81
13.54
12.58
11.32
11.73
20.78
(4.64%)
(2.79%)
23
21.86
LT debt$M
1.881
1.994
1.949
2.254
2.225
2.106
2.354
2.274
2.410
2.389
5.589
1.43%
3.91%
77
Revenue
$18.93M
8.38%
1.00×
Cost of revenue
$8.879M
8.27%
0.99×
Operating expenses
$3.391M
8.70%
1.03×
Cash and investments
13.98%
Property and equipment
13.93%