1.590
Revenue$M
2.489
2.582
2.581
2.601
2.708
2.796
2.821
2.817
2.849
1.767
1.764
1.84%
1.77%
51
22.21
Revenue growth%
36.82
35.41
37.53
39.35
41.11
42.84
41.12
42.09
39.11
29.10
25.24
41.12
39.23
92
19.57
Gross margin%
17.82
18.08
15.43
15.25
14.42
13.65
15.45
13.02
14.16
8.97
20.46
14.16
15.34
57
12.37
Operating margin%
4.65
7.00
9.45
8.58
6.20
3.95
5.69
5.25
3.09
11.79
3.69
5.25
5.74
77
21.38
Net margin%
22.70
23.79
26.28
27.54
26.20
24.28
22.89
20.47
22.42
12.68
23.31
22.89
23.65
29
11.93
P/E ratio (avg)x
19.51
23.53
25.98
27.97
29.69
29.24
31.97
33.02
36.01
27.22
29.70
31.97
28.61
80
32.93
EV/EBITx
17.75
18.60
19.05
20.39
21.78
22.26
23.15
21.29
20.84
32.00
10.65
21.78
20.66
16
28.58
FCF yield (avg)%
17.23
14.25
11.62
12.86
15.84
16.04
14.86
12.00
9.57
25.50
3.53
14.86
14.41
57
25.22
FCF margin%
2.89
0.54
2.31
4.72
7.37
10.23
12.84
10.72
7.74
18.53
28.75
10.23
6.05
62
1.091
FCF / Net incomex
1.370
1.455
1.357
1.496
1.558
1.523
1.344
1.380
1.419
0.359
1.627
1.419
1.409
64
5.10
ROIC%
14.89
15.75
14.87
16.31
16.62
17.23
17.59
16.20
17.00
24.56
26.85
17.00
16.25
53
11.11
Return on equity%
15.28
16.84
16.23
19.16
16.38
13.69
13.55
10.93
13.08
19.33
5.60
13.55
15.25
66
18.76
Return on assets%
22.66
25.19
23.86
23.17
25.67
23.65
22.87
20.37
21.12
2.30
11.40
22.87
23.02
79
0.09
EPS$
0.10
0.09
0.08
0.07
0.07
0.06
0.06
0.06
0.06
0.09
0.09
(2.67%)
(4.52%)
—
9.73
EPS growth%
28.52
29.18
27.06
24.31
25.42
28.23
30.93
28.68
30.49
5.22
8.33
28.68
28.38
95
0.12
Bookvalue per sh$
0.24
0.23
0.25
0.27
0.28
0.33
0.36
0.41
0.40
0.10
0.13
7.77%
7.06%
—
0.11
FCF per share$
0.14
0.15
0.15
0.15
0.16
0.17
0.21
0.20
0.21
0.05
0.14
6.75%
5.61%
—
0.07
Dividend per sh$
0.08
0.09
0.09
0.10
0.09
0.09
0.10
0.11
0.11
0.05
0.04
3.03%
1.72%
—
8.30
Div yield (avg)%
22.10
23.00
25.79
27.45
25.42
24.20
24.96
26.93
27.25
26.04
17.24
25.42
25.19
73
2.21
Payout ratio%
13.55
11.97
9.65
11.54
13.35
15.62
15.68
14.64
13.52
15.64
20.52
14.64
13.44
69
11.08
Shares (diluted)M
15.02
15.91
17.99
20.23
19.79
22.98
24.99
27.33
29.15
11.36
11.08
7.57%
8.49%
94
6.23
Buyback yield%
26.36
25.99
27.66
30.31
31.93
30.08
31.55
30.04
30.03
16.10
14.28
30.08
30.03
84
1.601
D/E ratiox
2.504
2.397
2.558
3.019
3.450
3.727
4.105
4.530
5.206
0.772
1.731
4.105
3.234
17
1.559
Enterprise value$M
1.021
1.130
1.176
1.274
1.255
1.387
1.468
1.524
1.421
0.662
0.298
2.21%
3.55%
93
1.532
LT debt$M
2.715
2.834
3.251
3.673
3.892
4.458
4.294
4.583
5.110
1.885
2.637
6.83%
8.16%
48
Revenue
$2.849M
1.77%
1.00×
Cost of revenue
$1.809M
2.00%
1.02×
Operating expenses
$0.418M
0.98%
0.93×
Property and equipment
17.04%
Cash and investments
14.34%