4.911
Revenue$M
11.35
11.64
11.78
12.43
12.67
13.18
13.49
13.90
14.56
14.88
5.486
3.26%
2.84%
80
20.06
Revenue growth%
20.95
18.65
16.60
16.43
16.63
17.17
16.84
19.12
20.58
22.62
15.88
19.12
17.91
69
21.03
Gross margin%
10.89
12.25
12.37
11.86
10.82
11.97
12.07
9.78
8.49
6.17
11.03
9.78
11.38
35
5.41
Operating margin%
21.06
23.92
26.01
23.60
21.83
23.15
25.87
23.33
21.74
23.43
11.86
23.33
23.38
68
28.72
Net margin%
9.27
10.83
13.10
14.05
11.20
9.30
12.29
11.57
11.29
10.42
18.77
11.29
11.25
93
36.56
P/E ratio (avg)x
15.93
15.57
18.41
20.19
20.58
24.89
26.61
31.46
35.82
40.73
33.82
31.46
22.74
55
32.37
EV/EBITx
8.070
8.281
7.766
8.059
8.503
7.468
8.166
8.919
7.980
8.319
6.327
8.166
8.118
28
29.01
FCF yield (avg)%
19.83
21.28
20.16
21.21
23.49
25.16
24.82
24.37
21.57
22.84
24.71
24.37
22.20
89
16.61
FCF margin%
9.38
9.10
9.75
7.36
10.15
9.76
8.72
9.40
8.06
10.86
14.91
9.40
9.39
31
1.625
FCF / Net incomex
0.961
0.869
0.936
0.806
0.856
0.921
0.911
0.914
0.968
1.057
0.607
0.921
0.918
22
8.81
ROIC%
25.48
28.24
28.82
29.22
31.17
33.05
34.00
34.58
32.38
35.04
28.58
34.00
31.77
51
4.46
Return on equity%
3.72
1.83
0.62
1.24
0.40
2.23
0.71
2.08
0.40
2.59
24.78
2.08
1.54
23
9.22
Return on assets%
20.98
22.18
25.08
27.08
27.68
25.21
22.46
21.73
20.53
19.51
8.54
21.73
22.32
70
0.01
EPS$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.01
10.64%
11.77%
—
19.75
EPS growth%
6.65
6.00
6.04
4.32
4.14
5.75
5.03
3.26
4.16
2.63
20.26
4.16
4.67
30
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.11%
0.03%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(7.48%)
(3.70%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.19%
(0.81%)
—
25.25
Div yield (avg)%
1.40
2.05
2.56
2.66
2.41
4.85
1.87
4.77
6.15
9.13
11.52
4.85
2.61
59
12.19
Payout ratio%
29.19
30.30
32.41
30.06
29.47
30.13
30.16
33.05
30.26
32.39
5.07
30.26
30.21
62
280.9
Shares (diluted)M
484.9
479.2
551.1
561.5
573.4
642.8
744.1
875.2
872.5
885.8
285.0
9.09%
6.94%
33
12.72
Buyback yield%
26.20
28.08
25.26
23.65
21.79
20.45
23.02
25.20
24.32
22.45
7.84
23.02
23.99
16
1.755
D/E ratiox
1.437
1.369
1.512
1.715
1.997
2.222
2.450
2.416
2.555
2.844
0.690
2.450
2.110
79
8.215
Enterprise value$M
23.58
26.08
28.41
29.27
31.96
32.42
34.38
38.23
37.96
41.47
3.596
5.35%
5.31%
70
0.859
LT debt$M
15.85
18.30
19.55
20.88
22.21
23.66
24.95
28.20
30.47
32.16
8.639
7.69%
8.36%
27
Revenue
$14.88M
2.84%
1.00×
Cost of revenue
$6.896M
2.52%
0.97×
Operating expenses
$3.738M
3.11%
1.03×
Property and equipment
17.94%
Goodwill & intangibles
17.37%