0.498
Revenue$M
0.677
0.703
0.748
0.796
0.847
0.875
0.904
0.964
1.017
0.541
0.527
5.04%
4.76%
21
27.12
Revenue growth%
9.59
7.51
6.32
7.34
4.48
6.33
8.64
8.58
5.65
2.76
13.07
6.33
7.21
81
23.48
Gross margin%
11.42
9.68
11.47
9.75
11.86
11.72
9.46
8.92
8.60
9.62
5.77
9.46
10.59
57
2.23
Operating margin%
29.67
31.66
29.39
31.62
34.33
31.94
31.43
31.38
32.77
22.23
18.71
31.94
31.52
61
15.90
Net margin%
15.91
15.27
16.57
17.50
15.75
14.01
16.45
14.63
12.87
6.38
20.08
14.63
15.72
85
20.81
P/E ratio (avg)x
29.67
32.14
33.54
32.50
34.39
32.06
30.82
32.15
34.11
24.62
28.10
32.15
32.14
38
24.01
EV/EBITx
48.01
51.15
48.97
48.74
48.85
48.42
47.47
54.45
59.15
30.21
8.102
48.85
48.79
80
23.37
FCF yield (avg)%
18.56
17.84
18.48
18.26
20.80
19.82
20.63
21.95
21.61
20.63
7.83
20.80
19.55
87
13.79
FCF margin%
23.49
24.64
26.54
25.92
28.19
25.43
25.87
23.79
22.75
15.25
16.03
25.43
25.03
92
0.274
FCF / Net incomex
0.217
0.248
0.235
0.267
0.302
0.302
0.299
0.303
0.303
1.060
1.483
0.302
0.283
40
17.70
ROIC%
22.61
25.13
28.09
25.61
26.36
27.33
25.00
23.04
21.06
27.95
11.27
25.00
25.07
90
24.45
Return on equity%
6.72
5.39
8.31
5.40
7.20
8.59
11.38
14.03
14.17
23.05
23.24
11.38
8.39
55
26.07
Return on assets%
20.09
17.89
15.52
13.99
14.87
15.24
14.69
16.76
14.95
7.07
13.07
14.95
15.38
67
0.01
EPS$
—
—
—
—
—
—
—
—
—
0.01
0.01
0.97%
(0.42%)
—
11.22
EPS growth%
17.13
14.60
15.16
16.55
16.42
13.85
14.51
12.54
12.34
22.89
13.68
13.85
14.88
37
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
2.62%
3.72%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
3.72%
6.18%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(4.85%)
(2.79%)
—
17.09
Div yield (avg)%
30.09
31.27
32.80
34.05
31.08
32.72
30.40
32.96
31.95
12.28
22.32
31.95
31.61
30
22.63
Payout ratio%
21.04
18.08
17.04
16.62
16.03
15.69
12.78
12.39
14.23
21.09
2.81
14.23
16.32
68
69.80
Shares (diluted)M
77.26
78.38
83.64
88.49
101.9
113.1
121.2
115.3
110.5
66.19
69.21
4.54%
4.71%
19
29.19
Buyback yield%
9.36
11.21
12.95
11.24
12.77
11.63
13.64
13.61
14.18
15.36
16.33
13.61
12.20
84
0.121
D/E ratiox
1.413
1.539
1.630
1.698
1.894
1.908
1.973
1.947
1.794
1.198
0.806
1.908
1.746
21
0.160
Enterprise value$M
0.572
0.654
0.646
0.716
0.683
0.737
0.721
0.823
0.860
0.246
1.009
3.72%
5.55%
9
0.967
LT debt$M
0.795
0.762
0.673
0.667
0.675
0.626
0.595
0.564
0.522
0.138
0.177
(4.78%)
(6.08%)
48
Revenue
$1.017M
4.76%
1.00×
Cost of revenue
$0.483M
4.90%
1.01×
Operating expenses
$0.215M
3.97%
0.93×
Property and equipment
15.87%