1.065
Revenue$M
5.793
5.889
6.099
6.178
6.377
6.458
6.680
6.882
6.973
7.288
1.116
2.71%
2.64%
86
24.00
Revenue growth%
8.51
5.99
6.33
6.38
7.18
4.79
7.07
9.15
8.52
10.28
22.12
8.52
7.12
84
29.47
Gross margin%
16.78
17.82
15.52
12.56
10.49
9.62
9.33
8.57
9.56
10.53
15.53
9.56
10.51
68
4.95
Operating margin%
4.51
3.53
2.43
3.16
2.34
3.86
3.56
3.56
5.98
8.83
19.68
3.86
3.56
19
28.54
Net margin%
22.64
24.92
23.02
22.13
24.83
26.34
26.38
26.54
24.18
21.58
8.27
26.34
24.51
26
37.98
P/E ratio (avg)x
17.89
20.50
23.66
26.59
31.31
32.70
38.53
46.08
45.45
49.56
30.08
45.45
32.01
47
26.22
EV/EBITx
17.73
20.31
21.05
22.70
24.79
25.46
26.82
28.36
32.63
35.15
15.88
28.36
25.12
32
20.17
FCF yield (avg)%
2.77
4.59
4.27
1.56
0.40
1.70
0.40
1.20
0.40
0.40
21.82
0.40
1.38
82
20.49
FCF margin%
29.05
28.13
30.96
31.94
30.82
33.36
34.30
35.35
33.19
32.58
19.95
33.36
32.26
11
1.039
FCF / Net incomex
1.804
1.922
2.060
2.114
1.957
2.173
2.501
2.478
2.531
2.699
0.822
2.501
2.144
75
14.44
ROIC%
0.40
0.40
0.73
0.40
1.62
0.40
2.69
5.03
4.28
6.67
11.58
4.28
1.17
11
2.95
Return on equity%
31.59
28.72
26.43
27.51
29.18
28.78
27.24
29.92
28.96
29.32
20.28
28.96
28.87
11
13.09
Return on assets%
22.25
19.57
22.02
19.78
21.57
23.23
24.60
22.38
21.87
20.37
2.12
22.38
21.94
84
0.01
EPS$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.01
7.31%
7.65%
—
14.34
EPS growth%
5.10
3.44
5.98
4.52
2.88
4.27
6.23
4.98
4.89
3.27
18.24
4.89
4.71
28
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.76%)
(6.26%)
—
0.01
FCF per share$
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.02
4.01%
0.96%
—
0.02
Dividend per sh$
0.02
0.02
0.03
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.02
3.47%
3.83%
—
26.00
Div yield (avg)%
18.63
15.97
18.76
17.92
16.96
17.32
17.58
18.37
17.03
19.44
13.53
17.58
17.75
80
25.72
Payout ratio%
31.87
29.32
26.82
29.18
28.46
28.46
28.43
26.15
24.27
24.62
28.60
26.15
28.45
55
91.57
Shares (diluted)M
79.11
75.39
68.91
72.64
72.45
67.22
69.01
71.64
66.76
59.43
89.49
(3.88%)
(3.00%)
42
18.59
Buyback yield%
0.41
0.40
0.40
0.80
0.40
0.40
0.40
0.40
1.95
0.62
28.45
0.40
0.40
39
1.417
D/E ratiox
1.363
1.508
1.442
1.347
1.372
1.442
1.551
1.547
1.702
1.671
0.924
1.551
1.475
49
1.208
Enterprise value$M
6.340
5.637
5.200
5.015
4.377
4.331
3.928
4.243
4.011
4.044
6.559
(1.57%)
(3.57%)
34
2.524
LT debt$M
5.087
5.127
6.096
6.969
7.094
6.889
6.706
6.539
6.826
7.051
6.092
(0.12%)
3.26%
37
Revenue
$7.288M
2.64%
1.00×
Cost of revenue
$4.013M
2.96%
1.03×
Operating expenses
$0.832M
2.15%
0.95×
Property and equipment
17.34%