7.729
Revenue$M
6.081
6.495
6.801
7.363
7.847
8.439
8.987
9.438
10.19
10.82
8.131
6.63%
6.76%
89
4.58
Revenue growth%
32.99
32.11
32.65
32.49
35.07
37.61
34.68
37.55
36.28
38.27
3.34
37.55
34.88
10
11.28
Gross margin%
12.14
10.35
7.66
5.43
3.99
3.36
3.89
5.67
3.23
2.31
13.84
3.36
4.71
65
8.54
Operating margin%
1.87
1.70
1.78
0.40
2.12
4.76
2.98
5.35
4.02
3.50
9.21
4.02
2.55
49
5.15
Net margin%
19.56
19.50
18.91
21.25
22.49
24.71
24.35
27.29
28.71
30.18
9.72
27.29
23.42
75
21.24
P/E ratio (avg)x
21.46
24.04
27.02
28.81
32.43
37.47
44.82
52.90
61.50
66.83
31.29
52.90
34.95
85
26.55
EV/EBITx
33.76
35.07
33.90
32.04
36.15
41.57
45.65
46.23
53.06
57.26
7.707
46.23
38.86
33
8.01
FCF yield (avg)%
9.65
12.13
14.00
15.86
14.67
12.33
10.50
9.42
7.11
6.29
5.03
9.42
11.31
52
15.11
FCF margin%
11.15
8.45
7.70
4.71
5.52
2.80
0.92
2.09
4.80
5.64
20.81
2.80
5.16
41
1.445
FCF / Net incomex
1.668
1.747
1.800
1.697
1.632
1.538
1.736
1.929
2.165
2.101
1.371
1.929
1.741
78
24.69
ROIC%
16.95
16.95
19.72
19.37
16.79
18.70
17.28
15.55
17.00
19.38
18.26
17.28
17.14
43
3.54
Return on equity%
7.33
10.07
8.92
7.07
6.67
7.24
9.64
8.56
11.33
14.29
19.65
9.64
8.74
60
25.42
Return on assets%
22.17
24.29
22.27
20.43
20.98
19.80
19.56
21.22
22.08
23.57
6.27
21.22
21.65
17
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.24%)
(3.25%)
—
16.38
EPS growth%
9.81
11.27
11.59
13.49
15.28
16.59
17.56
17.31
15.92
13.87
22.76
16.59
14.58
54
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
(1.44%)
(1.11%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.02
0.02
0.01
4.29%
4.02%
—
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
1.25%
3.12%
—
29.82
Div yield (avg)%
25.89
24.61
27.53
29.13
29.34
28.41
29.23
30.69
32.65
31.79
18.32
30.69
29.18
22
18.67
Payout ratio%
11.53
13.41
13.92
12.26
11.02
11.34
8.83
8.88
7.29
9.76
29.74
8.88
11.18
93
511.0
Shares (diluted)M
509.1
488.2
433.2
393.6
374.4
351.1
367.3
404.1
450.8
495.9
515.4
5.78%
(0.05%)
7
8.21
Buyback yield%
26.44
26.93
25.94
24.52
26.78
24.08
21.75
24.16
25.98
24.34
19.07
24.16
25.23
87
1.414
D/E ratiox
0.696
0.699
0.637
0.639
0.625
0.573
0.624
0.687
0.733
0.752
0.400
0.687
0.663
70
6.872
Enterprise value$M
1.270
1.417
1.484
1.349
1.337
1.485
1.319
1.260
1.363
1.399
7.327
0.91%
0.38%
51
4.280
LT debt$M
6.902
6.154
5.599
5.067
5.377
5.709
5.670
5.638
5.995
5.711
5.375
1.21%
(2.37%)
42
Revenue
$10.82M
6.76%
1.00×
Cost of revenue
$7.572M
6.76%
1.00×
Operating expenses
$2.145M
6.79%
1.00×
Property and equipment
20.71%