0.450
Revenue$M
0.221
0.235
0.254
0.279
0.304
0.325
0.354
0.387
0.413
0.437
0.466
7.54%
8.09%
70
5.55
Revenue growth%
14.42
13.95
13.04
12.03
10.60
11.41
10.73
11.79
8.82
6.14
8.41
10.73
11.60
22
29.02
Gross margin%
9.08
9.14
11.19
8.95
6.83
8.35
10.42
10.17
7.48
9.47
22.75
9.47
9.11
55
26.58
Operating margin%
26.29
27.53
25.48
23.49
23.87
24.28
26.93
26.90
24.70
23.66
20.48
24.70
25.09
57
26.40
Net margin%
15.35
12.99
14.04
14.89
15.46
18.21
20.86
20.32
19.42
16.43
4.45
19.42
15.95
54
37.20
P/E ratio (avg)x
29.08
29.62
31.82
27.45
27.47
24.32
26.38
27.09
28.40
24.62
15.00
26.38
27.46
59
7.042
EV/EBITx
20.24
19.58
21.19
22.97
26.73
28.63
32.53
38.61
37.08
39.55
11.70
37.08
27.68
95
27.75
FCF yield (avg)%
2.78
1.91
0.40
0.40
3.13
0.40
2.81
2.02
1.35
0.87
20.54
1.35
1.63
7
28.98
FCF margin%
7.91
6.10
8.44
8.49
10.55
13.13
11.60
13.53
15.25
14.79
3.73
13.53
11.07
70
1.059
FCF / Net incomex
2.061
2.423
2.708
2.926
2.836
3.272
3.611
4.120
4.462
5.134
0.883
4.120
3.099
62
2.58
ROIC%
25.45
25.66
28.08
29.61
30.50
30.49
32.08
29.30
29.27
29.64
23.25
29.64
29.46
75
9.73
Return on equity%
24.23
26.82
26.96
28.04
25.17
22.25
23.06
25.65
28.02
27.95
16.85
25.65
26.24
22
17.86
Return on assets%
17.10
18.13
16.78
19.55
17.31
16.43
14.29
11.40
12.54
14.06
13.36
14.06
16.61
40
0.02
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
0.03
(0.52%)
0.68%
—
18.01
EPS growth%
25.66
26.14
28.44
29.71
27.08
27.44
28.98
29.74
28.90
26.46
19.44
28.90
27.94
20
0.02
Bookvalue per sh$
0.06
0.06
0.07
0.07
0.08
0.10
0.10
0.12
0.13
0.14
0.05
11.46%
9.59%
—
0.03
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.36%
1.62%
—
0.03
Dividend per sh$
0.04
0.05
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.05
0.01
(0.47%)
1.05%
—
24.97
Div yield (avg)%
20.36
21.10
22.47
20.17
17.34
19.77
17.90
18.18
19.72
18.34
2.35
18.34
19.74
83
18.27
Payout ratio%
0.40
3.07
4.57
3.87
4.75
4.72
6.87
5.62
5.18
3.56
22.14
5.18
4.65
54
6.571
Shares (diluted)M
9.556
9.470
10.55
11.57
12.01
12.24
11.57
11.36
12.25
12.85
6.458
1.35%
4.47%
71
4.15
Buyback yield%
3.10
4.42
7.06
10.03
12.08
9.34
6.70
5.54
6.63
7.20
26.86
6.70
6.88
60
0.565
D/E ratiox
0.523
0.551
0.507
0.556
0.620
0.682
0.753
0.705
0.636
0.655
0.556
0.682
0.628
24
0.386
Enterprise value$M
0.485
0.523
0.486
0.445
0.455
0.515
0.475
0.434
0.451
0.461
0.089
0.27%
0.22%
20
0.357
LT debt$M
0.522
0.592
0.628
0.726
0.813
0.893
1.013
1.189
1.255
1.397
0.363
11.44%
10.27%
5
Revenue
$0.437M
8.09%
1.00×
Cost of revenue
$0.283M
8.28%
1.02×
Operating expenses
$0.074M
7.54%
0.95×
Property and equipment
16.74%
Goodwill & intangibles
15.89%