0.208
Revenue$M
0.686
0.735
0.776
0.817
0.894
0.957
1.038
1.116
1.218
1.324
0.216
8.18%
7.61%
68
7.32
Revenue growth%
2.33
3.32
1.46
0.40
0.40
0.40
2.36
0.40
0.40
1.82
19.40
0.40
0.93
14
27.34
Gross margin%
25.21
26.53
24.42
24.63
22.39
20.32
20.46
20.32
18.97
20.29
21.16
20.32
21.42
78
17.29
Operating margin%
14.61
16.71
18.82
21.42
24.34
26.19
24.93
23.74
24.79
27.31
12.61
24.93
24.04
71
8.39
Net margin%
10.90
12.84
14.44
12.78
12.98
12.87
11.23
10.33
8.58
7.77
3.18
10.33
12.01
77
27.35
P/E ratio (avg)x
28.74
29.86
26.76
26.24
26.20
27.36
25.32
25.59
23.29
24.56
34.50
25.32
26.22
17
19.37
EV/EBITx
13.62
13.73
13.92
13.62
15.67
15.44
17.38
17.85
18.86
20.56
32.87
17.85
15.56
72
5.74
FCF yield (avg)%
5.55
3.99
2.16
4.64
6.35
6.40
8.16
5.22
8.01
7.77
18.71
7.77
5.95
54
9.89
FCF margin%
11.10
11.07
13.31
10.72
8.95
8.04
6.48
3.88
3.52
2.48
6.05
3.88
8.50
25
0.906
FCF / Net incomex
0.937
1.020
1.160
1.311
1.282
1.408
1.532
1.492
1.474
1.430
0.109
1.474
1.360
75
21.06
ROIC%
10.93
8.02
9.23
6.34
6.42
4.90
5.14
6.88
9.19
10.49
5.67
6.88
7.45
69
26.75
Return on equity%
4.38
6.85
7.23
4.88
5.52
5.77
3.87
1.18
3.14
3.54
28.25
3.54
4.63
39
26.51
Return on assets%
5.91
3.80
6.41
5.52
3.88
6.80
7.72
7.82
8.18
9.74
13.94
7.82
6.60
51
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.95%
4.07%
—
19.77
EPS growth%
20.66
21.22
19.05
21.29
20.54
19.61
19.95
20.25
21.04
19.42
15.42
19.95
20.39
92
0.01
Bookvalue per sh$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.06%
6.05%
—
0.01
FCF per share$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
6.34%
8.41%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.01
11.86%
9.52%
—
28.49
Div yield (avg)%
23.95
22.65
20.30
19.02
19.77
22.65
21.44
20.11
21.13
20.66
19.16
21.13
20.90
62
19.55
Payout ratio%
20.72
23.52
21.76
22.00
22.80
22.41
21.81
18.89
17.73
19.62
15.76
19.62
21.78
89
93.92
Shares (diluted)M
125.1
145.5
155.7
167.1
177.6
176.4
180.4
189.0
187.8
209.6
92.59
3.36%
4.89%
6
15.24
Buyback yield%
8.91
8.01
9.74
11.92
10.73
8.02
6.62
9.18
9.46
11.45
6.10
9.18
9.32
12
1.139
D/E ratiox
1.063
1.025
1.016
0.975
1.153
1.353
1.333
1.373
1.616
1.807
0.981
1.373
1.243
8
0.053
Enterprise value$M
0.156
0.167
0.173
0.205
0.213
0.219
0.217
0.256
0.259
0.302
1.065
7.31%
7.34%
11
0.826
LT debt$M
0.704
0.744
0.736
0.730
0.751
0.675
0.737
0.655
0.592
0.611
0.234
(4.04%)
(1.56%)
71
Revenue
$1.324M
7.61%
1.00×
Cost of revenue
$0.904M
7.59%
1.00×
Operating expenses
$0.232M
7.80%
1.02×
Property and equipment
15.33%