0.511
Revenue$M
0.646
0.684
0.726
0.776
0.836
0.903
0.982
1.054
1.111
1.188
0.561
7.29%
6.98%
59
6.20
Revenue growth%
6.75
8.92
8.33
8.12
6.65
5.94
6.72
6.09
8.26
6.98
18.82
6.72
6.86
35
10.08
Gross margin%
25.49
27.06
26.95
25.86
22.92
23.23
25.39
28.04
28.01
28.68
19.26
28.01
26.40
61
8.37
Operating margin%
19.71
20.58
19.85
16.90
15.20
13.63
14.92
17.44
14.94
13.46
16.24
14.92
16.05
81
21.11
Net margin%
30.46
27.88
30.10
31.78
30.50
28.58
28.21
28.97
31.86
34.81
21.69
28.97
30.28
30
6.382
P/E ratio (avg)x
42.07
48.45
55.01
52.05
49.50
55.38
64.19
73.55
84.67
87.66
23.82
73.55
55.20
75
34.82
EV/EBITx
14.14
16.22
16.06
16.16
16.39
17.36
17.60
18.18
16.93
18.12
32.77
17.60
16.66
8
27.81
FCF yield (avg)%
29.31
30.98
32.53
34.11
33.26
34.15
36.23
38.24
41.02
42.17
5.99
38.24
34.13
50
15.21
FCF margin%
5.51
8.47
7.16
10.11
8.98
6.89
5.92
4.51
4.79
7.79
24.30
5.92
7.03
55
0.415
FCF / Net incomex
1.395
1.589
1.714
1.724
1.794
1.812
1.649
1.646
1.519
1.659
1.577
1.649
1.654
56
4.48
ROIC%
9.62
7.29
8.94
9.60
10.22
8.65
8.29
8.20
8.86
7.21
29.63
8.29
8.76
73
10.21
Return on equity%
16.41
15.41
12.87
10.28
9.91
8.80
11.45
14.29
11.55
11.35
10.10
11.45
11.50
61
9.52
Return on assets%
7.98
7.25
4.74
3.78
6.19
4.20
2.15
4.92
4.85
4.63
22.10
4.63
4.80
38
0.09
EPS$
0.11
0.11
0.10
0.10
0.10
0.11
0.11
0.11
0.11
0.11
0.10
0.96%
0.73%
—
24.43
EPS growth%
12.20
12.28
12.40
12.52
12.67
13.08
15.14
17.32
19.93
21.30
17.20
17.32
12.87
90
0.09
Bookvalue per sh$
0.08
0.09
0.09
0.09
0.09
0.09
0.10
0.10
0.11
0.12
0.10
6.56%
4.11%
—
0.03
FCF per share$
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.09
4.34%
4.42%
—
0.13
Dividend per sh$
0.14
0.16
0.17
0.19
0.22
0.24
0.26
0.26
0.27
0.31
0.05
6.88%
9.18%
—
7.15
Div yield (avg)%
31.45
30.98
30.71
32.79
34.68
34.80
36.69
39.68
38.01
39.51
10.66
38.01
34.74
10
4.03
Payout ratio%
3.02
4.43
3.00
0.40
0.40
1.22
1.22
1.16
2.47
4.77
22.28
1.22
1.84
36
2.741
Shares (diluted)M
4.326
4.813
5.097
5.622
6.385
6.548
6.130
6.409
6.947
7.051
2.744
2.01%
6.34%
86
12.46
Buyback yield%
23.26
20.92
22.71
20.41
22.27
25.27
27.70
29.81
32.28
33.43
11.42
29.81
24.26
74
1.405
D/E ratiox
1.920
1.901
1.840
1.990
2.051
2.223
2.128
2.273
2.132
2.032
1.205
2.132
2.042
84
0.451
Enterprise value$M
0.640
0.699
0.676
0.639
0.593
0.660
0.619
0.601
0.634
0.602
0.390
0.28%
(0.22%)
69
0.353
LT debt$M
0.187
0.208
0.240
0.240
0.261
0.288
0.282
0.261
0.266
0.285
0.610
1.78%
4.37%
34
Revenue
$1.188M
6.98%
1.00×
Cost of revenue
$0.588M
6.83%
0.99×
Operating expenses
$0.248M
6.98%
1.00×
Property and equipment
18.39%