0.585
Revenue$M
0.937
0.947
0.981
0.996
1.031
1.041
1.073
1.111
1.158
1.169
0.629
2.54%
2.56%
31
10.05
Revenue growth%
26.45
26.04
23.16
23.71
25.32
27.80
26.20
25.18
22.68
25.55
7.80
25.55
25.44
33
7.97
Gross margin%
25.31
23.70
26.09
24.97
27.84
28.56
30.52
27.93
24.96
25.40
15.90
27.93
25.74
90
24.35
Operating margin%
3.48
3.84
1.15
0.40
0.40
0.40
2.26
2.62
2.18
0.40
27.85
2.18
1.67
19
18.37
Net margin%
31.70
31.22
29.69
31.11
32.33
32.68
32.92
30.69
28.96
30.50
28.66
30.69
31.16
49
15.83
P/E ratio (avg)x
31.26
34.54
35.82
40.39
41.85
43.45
49.43
56.82
54.82
61.52
26.60
54.82
42.65
59
8.084
EV/EBITx
37.99
42.35
41.34
43.92
51.60
57.34
65.05
76.30
80.60
84.11
11.62
76.30
54.47
42
4.19
FCF yield (avg)%
2.58
4.24
1.52
2.61
1.83
1.63
0.40
2.05
4.17
3.61
6.79
2.05
2.31
68
28.64
FCF margin%
1.35
1.34
2.80
1.48
0.40
3.37
2.24
1.91
2.92
0.64
16.72
2.24
1.70
30
1.087
FCF / Net incomex
1.455
1.617
1.434
1.604
1.599
1.448
1.360
1.428
1.411
1.265
0.505
1.411
1.441
83
14.51
ROIC%
17.52
17.97
18.89
16.78
14.96
16.66
16.10
17.60
16.99
19.04
12.44
16.99
17.25
61
16.94
Return on equity%
11.21
9.02
10.05
11.65
11.47
9.73
9.36
11.88
14.85
12.44
29.95
11.88
11.34
32
26.47
Return on assets%
10.78
13.69
11.14
13.26
11.94
10.14
7.66
7.27
4.63
2.01
2.29
7.27
10.46
27
0.04
EPS$
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.04
0.05
0.05
0.05
(1.63%)
(2.41%)
—
11.17
EPS growth%
24.01
23.48
24.66
25.85
25.72
24.91
22.86
19.92
19.14
20.71
15.05
20.71
23.75
57
0.06
Bookvalue per sh$
0.05
0.05
0.06
0.06
0.06
0.07
0.08
0.07
0.07
0.07
0.10
1.74%
3.16%
—
0.07
FCF per share$
0.13
0.14
0.16
0.14
0.13
0.12
0.11
0.12
0.13
0.14
0.09
0.80%
1.06%
—
0.07
Dividend per sh$
0.06
0.06
0.07
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.10
3.23%
1.81%
—
24.32
Div yield (avg)%
30.84
31.78
29.52
31.47
32.66
32.67
31.63
29.86
31.95
32.71
21.17
31.95
31.70
82
13.93
Payout ratio%
20.56
23.20
24.56
23.37
24.10
22.78
20.55
18.94
20.89
21.78
3.71
20.89
22.28
28
4.750
Shares (diluted)M
6.595
6.629
7.377
8.125
7.857
7.461
8.416
9.027
9.273
8.784
4.700
2.26%
3.83%
7
5.17
Buyback yield%
24.86
22.64
21.15
19.62
17.44
17.10
18.99
20.86
21.93
22.57
17.01
20.86
21.00
77
1.185
D/E ratiox
0.457
0.495
0.535
0.539
0.569
0.590
0.517
0.471
0.424
0.373
0.688
0.471
0.506
67
0.214
Enterprise value$M
1.033
1.024
0.926
0.827
0.910
0.948
0.876
0.982
0.994
0.959
0.602
1.06%
(1.39%)
83
0.937
LT debt$M
0.090
0.103
0.117
0.120
0.117
0.126
0.123
0.131
0.138
0.130
1.390
2.22%
3.61%
92
Revenue
$1.169M
2.56%
1.00×
Cost of revenue
$0.588M
2.47%
0.99×
Operating expenses
$0.194M
2.62%
1.01×
Property and equipment
19.66%
Goodwill & intangibles
19.37%