7.563
Revenue$M
15.46
16.39
17.10
18.02
18.93
20.03
20.88
21.92
22.89
24.15
7.836
4.99%
5.07%
71
19.89
Revenue growth%
30.66
30.70
29.99
28.08
26.31
24.81
22.23
19.83
18.39
19.69
9.64
19.83
25.56
66
16.60
Gross margin%
25.34
22.78
20.37
19.42
18.02
17.74
15.03
14.96
15.42
13.20
19.91
15.03
17.88
28
6.53
Operating margin%
27.05
25.80
24.66
25.57
25.98
28.32
28.01
28.44
26.82
28.76
22.85
28.32
26.93
80
22.60
Net margin%
6.11
3.67
1.95
0.40
2.58
1.17
2.96
0.91
2.29
1.33
14.11
1.33
2.12
24
18.77
P/E ratio (avg)x
11.93
12.86
14.96
14.55
14.92
15.97
16.88
17.87
21.24
24.01
31.08
17.87
15.47
25
7.860
EV/EBITx
12.87
10.94
10.16
8.754
8.183
8.575
8.904
8.191
7.170
7.283
26.59
8.191
8.665
63
21.57
FCF yield (avg)%
20.74
19.12
19.11
21.30
20.54
21.41
18.55
21.19
19.70
17.06
22.27
19.70
20.12
41
14.63
FCF margin%
8.56
6.66
7.42
5.28
6.68
6.44
4.77
6.08
3.26
2.98
29.21
4.77
6.26
81
1.786
FCF / Net incomex
1.478
1.664
1.759
1.795
1.941
2.025
2.152
2.437
2.755
2.627
0.779
2.437
1.983
39
19.53
ROIC%
23.70
24.75
26.05
25.52
26.96
29.84
28.34
26.67
24.87
24.57
5.41
26.67
25.79
14
19.49
Return on equity%
25.38
27.19
25.45
26.94
25.37
22.91
25.86
24.27
21.45
20.31
5.16
22.91
25.37
55
5.64
Return on assets%
28.08
25.77
25.95
27.48
26.95
25.04
23.51
24.78
22.21
23.60
23.85
23.60
25.40
67
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.04%)
3.61%
—
15.99
EPS growth%
8.88
7.35
4.73
6.24
4.92
4.77
3.31
1.20
3.04
4.22
14.10
3.31
4.75
69
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
0.01
7.33%
8.87%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.49%
(0.08%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.74%
5.11%
—
3.32
Div yield (avg)%
22.89
20.84
17.87
17.46
16.76
14.60
15.61
17.41
16.37
14.06
2.70
15.61
17.08
92
9.97
Payout ratio%
26.31
29.10
29.76
30.49
31.32
29.89
28.50
26.67
27.98
26.73
5.91
27.98
28.80
70
1.147
Shares (diluted)B
1.110
1.250
1.377
1.270
1.139
1.051
1.007
0.933
0.838
0.828
1.135
(6.18%)
(2.01%)
90
6.03
Buyback yield%
15.08
14.14
16.26
17.36
19.40
17.80
15.88
17.56
16.44
15.61
6.30
16.44
16.35
39
0.642
D/E ratiox
1.410
1.465
1.614
1.700
1.620
1.446
1.451
1.449
1.274
1.185
0.515
1.446
1.450
75
0.902
Enterprise value$M
3.611
3.382
3.771
4.087
3.762
3.908
3.621
3.647
3.749
4.104
12.59
1.76%
2.05%
83
13.75
LT debt$M
10.71
11.92
13.72
15.33
17.67
18.57
19.29
21.76
25.35
28.70
11.00
10.19%
12.00%
37
Revenue
$24.15M
5.07%
1.00×
Cost of revenue
$16.33M
5.12%
1.00×
Operating expenses
$5.429M
5.17%
1.01×
Property and equipment
14.78%