0.067
Revenue$M
0.114
0.116
0.117
0.120
0.123
0.125
0.126
0.129
0.131
0.135
0.073
1.81%
1.79%
53
15.62
Revenue growth%
12.41
12.35
9.94
7.08
8.74
11.38
9.03
7.45
5.77
3.22
28.24
7.45
8.88
7
20.26
Gross margin%
27.60
29.26
30.18
32.26
31.54
32.93
35.43
35.50
34.50
33.73
2.07
34.50
32.59
49
16.02
Operating margin%
22.75
20.61
22.53
22.38
21.72
24.21
24.57
24.85
23.94
21.90
7.42
24.21
22.64
73
23.37
Net margin%
12.06
13.48
12.78
15.40
13.94
12.66
11.51
9.26
9.66
10.53
26.35
10.53
12.36
74
28.45
P/E ratio (avg)x
58.90
64.98
71.43
78.53
92.51
99.67
95.00
110.1
119.8
141.2
11.80
110.1
93.76
80
7.013
EV/EBITx
22.94
23.28
22.29
22.16
23.14
24.68
24.69
25.56
27.68
30.76
30.95
25.56
23.98
6
13.53
FCF yield (avg)%
8.03
7.85
6.66
7.59
9.06
6.31
7.68
6.23
3.62
6.25
28.95
6.25
7.13
76
15.60
FCF margin%
9.95
12.50
11.30
9.03
10.96
8.94
10.47
12.82
10.96
12.83
10.01
10.96
10.96
73
1.785
FCF / Net incomex
0.732
0.705
0.719
0.744
0.689
0.614
0.656
0.715
0.669
0.718
0.771
0.669
0.710
76
29.53
ROIC%
15.65
13.79
16.46
13.59
13.59
12.12
14.88
12.98
11.91
13.00
3.76
12.98
13.59
31
11.38
Return on equity%
22.78
22.68
22.45
21.92
19.10
17.86
18.76
18.59
19.51
17.39
25.32
18.59
19.31
35
14.10
Return on assets%
3.85
2.06
4.59
6.89
9.85
12.66
15.32
16.07
18.46
17.78
18.34
16.07
11.25
20
0.08
EPS$
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.08
0.63%
0.21%
—
23.70
EPS growth%
18.55
19.16
21.94
20.25
18.15
19.12
16.83
15.38
14.43
13.30
21.80
15.38
18.35
87
0.08
Bookvalue per sh$
0.03
0.03
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(0.03%)
(2.08%)
—
0.07
FCF per share$
0.13
0.13
0.13
0.14
0.17
0.16
0.17
0.17
0.19
0.19
0.05
2.84%
5.22%
—
0.06
Dividend per sh$
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.08
3.97%
2.97%
—
6.62
Div yield (avg)%
4.46
4.72
4.89
3.21
0.93
0.40
0.40
1.07
0.40
2.78
22.07
0.40
1.92
77
9.14
Payout ratio%
3.17
5.17
3.04
1.58
2.64
0.66
0.40
0.75
3.42
1.06
7.83
0.75
2.11
70
1.368
Shares (diluted)M
1.459
1.384
1.304
1.299
1.253
1.140
1.128
1.169
1.329
1.460
1.308
3.12%
0.11%
62
10.02
Buyback yield%
28.00
28.00
26.55
29.42
31.50
31.43
29.11
27.31
25.85
25.78
20.05
27.31
28.00
46
0.595
D/E ratiox
1.557
1.623
1.795
1.850
1.890
1.908
1.894
2.202
2.298
2.297
1.167
2.202
1.892
63
0.118
Enterprise value$M
0.166
0.190
0.214
0.240
0.229
0.248
0.241
0.242
0.243
0.283
0.145
4.34%
6.43%
26
0.107
LT debt$M
0.105
0.094
0.098
0.091
0.102
0.091
0.094
0.084
0.092
0.099
0.044
(0.57%)
(1.04%)
40
Revenue
$0.135M
1.79%
1.00×
Cost of revenue
$0.061M
1.59%
0.98×
Operating expenses
$0.034M
2.04%
1.03×
Goodwill & intangibles
16.09%
Property and equipment
16.01%