0.406
Revenue$M
1.116
1.162
1.241
1.315
1.388
1.457
1.509
1.594
1.631
1.727
0.427
4.46%
4.84%
80
11.56
Revenue growth%
15.90
14.32
16.21
17.29
14.38
15.38
16.10
18.08
16.66
15.41
17.97
16.10
16.00
95
26.05
Gross margin%
1.45
0.40
0.40
2.01
1.14
3.66
4.12
2.31
2.98
5.49
24.73
3.66
2.16
22
2.52
Operating margin%
6.20
4.57
4.87
2.45
3.18
4.55
2.96
5.38
6.11
3.77
29.05
4.55
4.56
57
10.80
Net margin%
2.40
2.31
2.43
0.40
0.40
0.93
3.47
6.13
7.98
9.02
16.11
6.13
2.42
52
29.21
P/E ratio (avg)x
22.63
23.27
23.01
26.04
25.23
24.93
23.93
27.07
24.58
22.88
24.53
24.58
24.26
31
13.72
EV/EBITx
23.30
24.38
26.07
27.34
26.79
27.50
29.36
27.59
30.18
29.73
32.85
29.36
27.42
41
20.92
FCF yield (avg)%
23.08
25.56
25.47
26.40
24.43
21.67
23.40
20.97
22.85
22.68
13.39
22.68
23.24
52
23.31
FCF margin%
12.48
13.29
13.04
10.66
8.17
9.72
6.76
4.89
4.81
6.64
23.76
6.64
8.94
66
1.410
FCF / Net incomex
0.854
0.815
0.957
0.948
0.951
0.936
0.934
0.895
0.881
0.846
0.329
0.895
0.915
50
18.62
ROIC%
10.86
12.23
12.10
10.87
12.26
13.40
16.36
16.39
16.72
15.26
18.19
16.36
12.83
12
22.98
Return on equity%
18.90
20.01
20.91
18.68
17.29
14.53
12.51
14.44
15.63
12.96
6.74
14.44
16.46
51
14.84
Return on assets%
16.29
17.70
17.21
15.68
13.63
13.87
14.63
14.76
15.86
15.64
8.53
14.76
15.66
41
0.03
EPS$
0.11
0.11
0.11
0.12
0.14
0.13
0.14
0.14
0.15
0.16
0.03
3.42%
4.69%
—
25.64
EPS growth%
25.51
24.20
25.75
28.15
29.49
30.08
28.76
29.84
31.94
34.63
16.29
30.08
29.13
60
0.08
Bookvalue per sh$
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.08
(4.91%)
(4.16%)
—
0.04
FCF per share$
0.09
0.08
0.08
0.08
0.09
0.08
0.09
0.09
0.08
0.09
0.07
1.10%
1.47%
—
0.03
Dividend per sh$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
(3.40%)
(1.95%)
—
4.56
Div yield (avg)%
18.11
16.81
16.42
17.23
16.55
15.51
14.43
12.92
15.07
13.39
7.33
14.43
15.97
86
26.98
Payout ratio%
25.55
28.53
27.31
28.85
26.65
27.00
27.24
27.26
29.30
31.72
28.23
27.26
27.29
75
11.11
Shares (diluted)M
16.37
19.22
20.03
20.58
20.02
20.26
19.99
22.76
26.38
26.71
11.24
5.94%
5.38%
38
6.97
Buyback yield%
24.86
22.94
20.22
18.17
18.72
20.77
18.74
18.88
20.19
22.17
28.73
20.19
20.20
12
1.182
D/E ratiox
0.582
0.597
0.608
0.660
0.672
0.684
0.632
0.585
0.629
0.584
1.251
0.629
0.618
9
0.550
Enterprise value$M
0.149
0.146
0.142
0.163
0.166
0.166
0.175
0.179
0.197
0.204
1.416
4.19%
4.11%
80
1.023
LT debt$M
0.399
0.369
0.368
0.398
0.428
0.477
0.435
0.468
0.494
0.478
1.135
2.22%
2.30%
95
Revenue
$1.727M
4.84%
1.00×
Cost of revenue
$1.003M
4.64%
0.98×
Operating expenses
$0.298M
5.20%
1.03×
Cash and investments
16.81%
Property and equipment
15.98%