0.082
Revenue$M
0.089
0.093
0.096
0.098
0.100
0.106
0.109
0.115
0.121
0.128
0.089
5.13%
4.10%
12
2.30
Revenue growth%
16.40
18.58
16.40
14.57
11.80
11.76
11.34
11.22
8.80
8.21
6.31
11.22
11.78
38
12.92
Gross margin%
16.78
14.44
14.33
15.93
18.67
19.01
18.79
17.99
20.31
22.32
11.47
19.01
18.33
55
16.59
Operating margin%
1.50
0.55
2.21
2.52
0.40
3.02
3.19
5.45
4.18
6.81
16.24
4.18
2.77
57
13.54
Net margin%
33.13
35.09
34.71
34.12
32.46
30.08
30.76
28.47
25.68
27.91
21.03
28.47
31.61
60
26.96
P/E ratio (avg)x
8.977
8.738
7.589
8.084
8.461
8.772
9.007
9.203
9.744
9.537
35.27
9.203
8.874
37
25.89
EV/EBITx
17.70
18.90
19.83
19.70
20.82
24.21
24.87
29.54
32.61
37.83
8.546
29.54
22.51
87
19.41
FCF yield (avg)%
6.57
8.43
10.27
12.39
9.68
9.78
11.64
12.31
14.45
13.56
15.54
12.31
10.95
80
5.13
FCF margin%
14.66
14.63
12.77
13.25
13.93
13.65
14.22
16.21
14.17
11.18
5.71
14.17
14.05
22
0.206
FCF / Net incomex
0.298
0.327
0.354
0.391
0.383
0.381
0.346
0.329
0.340
0.326
0.765
0.340
0.343
11
5.32
ROIC%
18.10
16.52
13.84
14.73
14.14
16.08
17.76
18.13
16.37
18.82
13.32
17.76
16.44
45
19.35
Return on equity%
18.16
17.89
16.08
18.40
18.31
16.22
17.47
14.88
12.41
12.73
21.28
14.88
16.85
61
24.86
Return on assets%
12.88
13.77
16.17
14.97
14.67
17.26
16.86
17.25
19.34
21.44
24.24
17.26
16.51
80
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.67%
0.38%
—
21.17
EPS growth%
23.85
22.55
20.01
21.02
21.19
18.91
19.83
20.55
22.99
25.05
2.71
20.55
21.11
87
—
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
1.58%
0.38%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(2.87%)
(3.17%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
6.11%
7.92%
—
23.57
Div yield (avg)%
33.18
32.07
31.90
29.66
27.96
29.47
28.93
27.96
28.44
30.23
15.75
28.93
29.57
35
19.62
Payout ratio%
30.34
30.77
31.43
34.37
32.35
31.23
32.26
31.31
31.94
29.80
14.72
31.31
31.37
53
3.072
Shares (diluted)M
4.005
4.504
5.283
5.873
6.236
6.118
6.685
6.833
6.825
7.079
3.035
2.57%
6.05%
43
15.97
Buyback yield%
29.29
27.08
25.23
26.09
26.80
25.64
24.78
27.60
30.24
33.10
15.36
27.60
26.94
24
1.744
D/E ratiox
1.277
1.335
1.438
1.585
1.763
1.740
1.880
1.958
2.160
2.200
0.938
1.958
1.752
62
0.113
Enterprise value$M
0.035
0.040
0.045
0.050
0.053
0.059
0.058
0.057
0.066
0.069
0.065
5.45%
8.65%
19
0.114
LT debt$M
0.181
0.211
0.246
0.276
0.275
0.288
0.322
0.332
0.343
0.374
0.024
6.33%
8.65%
41
Revenue
$0.128M
4.10%
1.00×
Cost of revenue
$0.079M
4.19%
1.01×
Operating expenses
$0.026M
4.50%
1.04×
Goodwill & intangibles
16.64%
Property and equipment
16.46%