2.888
Revenue$M
8.857
9.183
9.179
9.326
9.540
9.685
9.726
9.962
9.939
9.948
3.201
0.84%
1.17%
32
29.93
Revenue growth%
24.35
21.67
22.93
25.58
24.92
23.68
23.57
24.62
22.00
19.30
13.06
23.57
23.63
81
23.79
Gross margin%
20.73
22.68
24.07
21.12
21.66
24.28
21.65
20.34
22.94
20.81
2.25
21.65
21.66
72
22.74
Operating margin%
11.19
13.71
10.97
11.29
13.81
15.66
16.81
16.98
15.71
16.76
5.64
16.76
14.73
22
27.63
Net margin%
20.66
22.63
23.35
22.61
21.68
20.03
21.68
21.09
20.76
19.81
18.56
20.76
21.39
49
34.27
P/E ratio (avg)x
28.78
26.15
24.72
22.85
20.64
21.45
23.70
26.36
27.74
31.66
33.07
26.36
25.43
6
31.28
EV/EBITx
32.48
34.52
35.78
39.80
46.35
54.75
63.97
65.91
76.28
72.64
34.58
65.91
50.55
63
24.65
FCF yield (avg)%
6.33
8.30
7.49
5.14
4.64
6.63
9.07
11.98
12.23
11.40
28.65
11.40
7.90
51
18.13
FCF margin%
27.15
28.23
28.16
25.69
25.95
25.83
28.76
31.04
33.09
33.10
19.68
31.04
28.20
89
0.501
FCF / Net incomex
0.191
0.187
0.182
0.199
0.198
0.206
0.209
0.225
0.213
0.197
1.703
0.209
0.199
9
23.63
ROIC%
13.60
11.50
10.50
13.46
11.01
8.43
7.86
8.71
11.23
11.94
19.66
8.71
11.12
66
12.13
Return on equity%
6.40
5.44
3.03
2.72
2.95
2.75
3.28
1.01
0.40
0.40
3.61
1.01
2.85
75
23.29
Return on assets%
29.31
31.17
32.26
30.01
28.56
27.95
28.15
28.64
27.72
27.59
26.20
27.95
28.60
35
0.06
EPS$
0.04
0.05
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.06
4.75%
5.81%
—
17.89
EPS growth%
26.30
28.35
29.17
26.32
28.28
27.20
26.49
26.64
28.24
30.36
28.86
27.20
27.72
85
0.05
Bookvalue per sh$
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.07
3.10%
3.28%
—
0.04
FCF per share$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.02
8.76%
9.66%
—
0.02
Dividend per sh$
0.05
0.05
0.05
0.04
0.05
0.05
0.06
0.05
0.05
0.06
0.04
3.52%
0.55%
—
22.40
Div yield (avg)%
27.94
28.68
29.21
31.92
29.92
32.19
30.76
31.43
32.56
34.63
17.25
32.19
31.10
58
19.83
Payout ratio%
18.57
19.67
21.25
19.24
19.94
20.02
18.07
20.82
18.80
16.79
10.91
18.80
19.45
13
76.22
Shares (diluted)M
116.9
117.0
131.1
130.7
145.2
148.1
155.0
143.3
131.6
123.2
74.20
(3.24%)
1.43%
60
29.58
Buyback yield%
26.60
25.67
25.65
25.58
28.11
29.61
32.08
34.88
34.06
35.50
23.06
34.06
28.86
17
0.465
D/E ratiox
0.534
0.568
0.577
0.616
0.540
0.513
0.552
0.506
0.542
0.551
0.671
0.542
0.546
17
1.251
Enterprise value$M
4.575
4.360
4.109
3.540
3.744
3.260
3.192
3.412
3.416
3.052
7.954
(4.01%)
(4.05%)
9
9.934
LT debt$M
1.394
1.564
1.664
1.587
1.448
1.639
1.847
1.960
1.926
1.905
2.725
5.63%
3.16%
82
Revenue
$9.948M
1.17%
1.00×
Cost of revenue
$5.184M
1.00%
0.98×
Operating expenses
$2.222M
1.20%
1.00×
Property and equipment
17.08%