0.217
Revenue$M
0.368
0.395
0.420
0.453
0.493
0.528
0.577
0.613
0.669
0.720
0.236
7.86%
8.05%
69
26.56
Revenue growth%
23.88
24.85
23.99
26.23
28.17
26.94
28.74
27.06
27.65
27.42
6.09
27.42
27.00
33
23.55
Gross margin%
1.44
3.61
6.18
6.34
4.07
5.76
6.26
5.16
6.95
9.93
10.19
6.26
5.97
88
29.74
Operating margin%
20.33
20.02
17.41
19.87
21.25
20.56
23.28
25.66
24.74
25.89
19.05
24.74
20.90
30
4.80
Net margin%
11.31
9.43
6.97
9.85
10.70
11.21
12.81
13.65
15.35
16.66
3.03
13.65
11.26
15
9.421
P/E ratio (avg)x
17.98
16.67
17.17
16.93
16.67
14.34
12.71
11.90
11.13
10.35
20.05
11.90
15.50
74
6.325
EV/EBITx
10.70
9.631
10.91
10.01
10.90
11.93
11.38
12.69
13.20
14.02
19.40
12.69
11.15
38
14.51
FCF yield (avg)%
24.16
26.36
23.69
22.18
21.40
19.52
22.30
25.11
23.86
25.57
8.48
23.86
23.78
58
13.61
FCF margin%
22.00
20.47
19.20
19.49
18.25
18.18
18.39
19.81
19.74
20.93
2.03
19.74
19.62
92
1.703
FCF / Net incomex
1.414
1.482
1.678
1.709
1.978
2.125
2.284
2.590
2.674
3.139
1.309
2.590
2.052
30
5.02
ROIC%
18.32
18.31
16.83
17.89
18.07
16.62
18.49
19.41
17.35
18.93
17.76
18.49
18.19
92
16.03
Return on equity%
14.92
17.00
17.17
18.01
18.18
16.80
15.97
16.38
15.36
15.56
7.79
15.97
16.59
18
25.70
Return on assets%
15.52
18.16
20.38
18.68
20.62
19.94
20.35
17.86
15.22
13.31
13.33
17.86
18.42
11
0.25
EPS$
0.24
0.25
0.28
0.32
0.29
0.29
0.30
0.29
0.28
0.26
0.27
(2.20%)
1.86%
—
23.71
EPS growth%
21.03
19.84
18.07
18.82
18.19
18.78
16.58
19.21
18.89
16.96
22.68
18.78
18.80
47
0.04
Bookvalue per sh$
0.23
0.25
0.28
0.31
0.30
0.29
0.29
0.33
0.34
0.33
0.19
2.21%
3.22%
—
0.17
FCF per share$
0.23
0.22
0.22
0.24
0.26
0.25
0.27
0.28
0.31
0.35
0.19
6.14%
3.30%
—
0.10
Dividend per sh$
0.19
0.18
0.18
0.16
0.13
0.11
0.10
0.11
0.10
0.09
0.20
(7.95%)
(7.06%)
—
13.76
Div yield (avg)%
26.86
25.84
28.71
26.32
25.23
25.68
24.10
21.31
21.89
21.37
6.67
21.89
25.46
83
8.02
Payout ratio%
7.76
7.48
5.42
6.59
3.73
1.37
3.79
3.40
4.58
4.37
6.37
3.79
4.48
34
0.979
Shares (diluted)M
1.285
1.416
1.470
1.474
1.708
1.968
1.955
2.221
2.495
2.758
0.946
10.06%
9.72%
46
20.99
Buyback yield%
14.11
15.13
12.27
9.91
7.90
7.09
5.92
7.77
6.70
5.24
22.52
6.70
7.84
8
1.720
D/E ratiox
1.004
1.132
1.108
1.107
1.217
1.370
1.370
1.332
1.521
1.543
1.318
1.370
1.275
71
0.064
Enterprise value$M
0.270
0.261
0.280
0.311
0.334
0.381
0.422
0.429
0.474
0.561
0.573
10.89%
8.22%
59
0.482
LT debt$M
0.526
0.553
0.518
0.473
0.491
0.446
0.445
0.416
0.369
0.340
0.453
(7.09%)
(5.07%)
41
Revenue
$0.720M
8.05%
1.00×
Cost of revenue
$0.416M
8.00%
1.00×
Operating expenses
$0.138M
8.42%
1.04×
Property and equipment
15.72%