0.882
Revenue$M
1.227
1.292
1.334
1.375
1.416
1.447
1.510
1.546
1.616
1.689
0.901
3.58%
3.72%
20
2.12
Revenue growth%
10.55
13.14
10.78
8.09
6.17
6.23
3.89
5.70
6.09
7.00
19.08
6.09
6.62
46
18.77
Gross margin%
3.91
3.18
3.40
3.23
4.47
6.74
4.77
7.32
6.75
5.30
22.10
6.74
4.62
10
11.69
Operating margin%
8.74
10.02
9.01
7.06
4.74
2.31
0.40
1.97
4.61
5.62
18.90
2.31
5.18
14
27.93
Net margin%
19.35
18.20
18.23
20.03
20.46
18.77
17.75
16.50
15.84
13.03
11.75
16.50
18.21
34
38.00
P/E ratio (avg)x
6.802
6.578
6.258
6.540
6.454
6.873
7.195
6.265
5.981
6.451
27.83
6.451
6.497
58
16.27
EV/EBITx
26.50
26.27
29.98
31.80
36.53
36.33
41.68
46.58
46.36
54.42
20.59
46.36
36.43
60
13.86
FCF yield (avg)%
19.87
20.98
23.76
23.94
24.99
24.07
21.72
24.03
26.21
27.99
11.32
24.07
23.98
71
21.32
FCF margin%
11.08
9.37
6.42
3.61
5.56
3.08
5.26
7.65
6.78
9.22
4.14
6.78
6.60
23
0.530
FCF / Net incomex
1.248
1.099
1.132
1.231
1.151
1.041
0.942
0.921
0.863
0.926
1.247
0.926
1.070
88
12.64
ROIC%
3.77
2.10
4.18
5.07
2.90
0.40
0.62
0.40
0.68
1.05
28.97
0.62
1.58
53
19.47
Return on equity%
27.62
27.93
27.13
24.79
23.47
21.39
18.94
16.49
14.77
15.50
26.22
16.49
22.43
47
3.89
Return on assets%
13.11
11.02
10.83
9.95
11.85
12.86
10.24
10.39
11.02
13.80
9.13
11.02
11.02
16
—
EPS$
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
5.54%
3.49%
—
13.98
EPS growth%
28.11
27.87
30.70
29.35
30.04
27.64
28.78
29.73
28.65
27.66
23.66
28.65
28.72
26
0.02
Bookvalue per sh$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
4.31%
4.74%
—
0.01
FCF per share$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
7.93%
9.16%
—
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
(4.25%)
(2.51%)
—
12.74
Div yield (avg)%
17.74
17.15
16.23
13.51
16.42
19.35
17.89
19.10
21.24
21.52
6.33
19.35
17.82
76
21.41
Payout ratio%
17.51
18.35
20.12
18.74
17.06
17.20
15.38
13.48
11.28
9.41
20.22
13.48
17.13
49
33.85
Shares (diluted)M
56.77
57.06
68.20
77.82
92.47
102.7
103.4
107.6
112.2
113.8
32.69
4.23%
9.10%
77
18.97
Buyback yield%
29.96
31.98
32.28
30.48
33.17
32.98
34.68
32.39
32.61
30.00
7.20
32.61
32.33
26
1.586
D/E ratiox
0.643
0.691
0.775
0.771
0.804
0.765
0.783
0.754
0.765
0.899
0.855
0.765
0.768
35
0.435
Enterprise value$M
0.984
1.090
1.186
1.303
1.288
1.541
1.653
1.854
2.225
2.240
0.699
11.71%
8.51%
94
0.475
LT debt$M
0.328
0.329
0.300
0.313
0.315
0.340
0.343
0.354
0.385
0.343
0.241
1.71%
(0.50%)
32
Revenue
$1.689M
3.72%
1.00×
Cost of revenue
$0.738M
3.29%
0.96×
Operating expenses
$0.368M
4.28%
1.05×
Goodwill & intangibles
17.57%
Property and equipment
16.98%