8.665
Revenue$M
11.56
12.02
12.12
12.49
12.66
13.17
13.76
14.34
14.33
14.47
9.114
2.71%
2.53%
76
26.14
Revenue growth%
9.76
11.23
8.31
7.30
4.92
6.86
7.01
9.83
6.94
4.93
14.33
6.94
7.15
94
28.26
Gross margin%
22.12
23.05
22.36
19.66
22.22
21.87
18.91
16.50
16.13
14.57
17.19
16.50
20.76
83
15.85
Operating margin%
27.08
28.55
30.24
27.76
26.60
26.24
25.10
27.08
28.68
30.74
26.29
27.08
27.42
76
29.41
Net margin%
13.23
10.67
11.79
9.23
10.03
7.69
10.50
10.20
9.07
11.48
4.92
10.20
10.35
8
21.23
P/E ratio (avg)x
30.26
33.31
32.97
33.83
38.70
38.67
40.06
43.45
48.78
50.98
23.56
43.45
38.68
78
34.78
EV/EBITx
29.77
34.66
35.67
34.46
40.85
39.93
39.95
40.13
42.23
45.20
11.93
40.13
39.94
43
22.91
FCF yield (avg)%
33.46
33.78
31.89
29.68
29.20
30.04
31.78
32.67
30.94
30.28
28.10
30.94
31.36
61
26.79
FCF margin%
9.59
7.16
9.73
9.08
9.46
8.41
5.53
8.09
7.07
7.72
9.95
7.72
8.25
84
0.751
FCF / Net incomex
0.234
0.260
0.253
0.267
0.247
0.252
0.245
0.253
0.253
0.249
1.780
0.252
0.252
83
13.89
ROIC%
4.37
6.31
5.53
6.86
4.20
1.85
0.40
3.15
3.89
6.03
19.66
3.15
4.28
42
17.12
Return on equity%
15.48
12.58
15.50
17.88
16.69
15.03
13.41
10.66
8.99
8.52
5.97
10.66
14.22
40
25.11
Return on assets%
20.49
22.42
23.93
22.71
21.33
23.28
25.12
27.08
28.20
25.73
13.49
25.73
23.61
63
0.03
EPS$
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
3.65%
3.14%
—
21.87
EPS growth%
1.25
0.77
2.32
0.93
3.69
5.48
6.32
4.68
2.49
1.88
26.95
4.68
2.40
90
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.82%)
(4.23%)
—
0.03
FCF per share$
0.05
0.06
0.06
0.06
0.07
0.08
0.09
0.09
0.11
0.11
0.02
9.53%
9.28%
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.02
2.39%
5.22%
—
25.77
Div yield (avg)%
15.10
16.78
16.50
16.09
15.13
12.44
13.12
12.81
15.46
13.32
4.56
13.12
15.11
10
23.82
Payout ratio%
8.31
8.82
6.28
6.96
9.71
11.10
9.04
9.46
6.49
8.09
18.08
9.04
8.56
35
259.6
Shares (diluted)M
317.6
334.1
351.8
397.8
360.9
359.4
391.0
446.0
457.2
481.2
253.3
5.92%
3.27%
51
6.66
Buyback yield%
17.07
18.19
16.45
18.49
16.59
14.08
16.94
18.96
16.69
16.99
18.69
16.94
16.97
6
0.980
D/E ratiox
1.928
2.262
2.240
2.620
2.877
3.291
3.759
3.859
4.115
4.864
0.305
3.859
3.084
33
13.74
Enterprise value$M
18.15
18.78
21.76
20.56
20.02
20.87
23.48
25.01
27.01
28.44
18.23
7.27%
6.10%
58
9.306
LT debt$M
21.39
24.48
26.79
29.45
29.62
29.75
29.66
31.71
31.37
36.10
11.19
4.03%
5.10%
13
Revenue
$14.47M
2.53%
1.00×
Cost of revenue
$7.529M
2.49%
1.00×
Operating expenses
$3.357M
3.11%
1.06×
Property and equipment
16.36%