8.528
Revenue$M
5.088
5.376
5.542
5.777
6.109
6.237
6.537
6.879
7.111
7.605
8.771
4.48%
4.55%
67
13.92
Revenue growth%
16.56
14.59
16.81
14.37
13.44
15.77
13.59
15.26
13.24
13.50
9.44
13.59
14.48
41
12.21
Gross margin%
20.22
19.60
21.05
20.78
23.73
22.49
20.86
22.10
23.36
25.90
17.79
22.49
21.57
49
26.08
Operating margin%
2.98
2.91
1.86
4.61
2.08
0.62
1.86
1.94
0.85
1.26
6.01
1.26
1.90
87
29.96
Net margin%
29.99
28.67
27.79
27.89
27.93
29.50
28.76
31.21
30.98
32.16
4.94
30.98
29.13
19
26.01
P/E ratio (avg)x
8.143
7.639
7.829
9.082
8.473
9.053
10.29
10.71
11.92
13.73
33.42
10.71
9.067
19
36.67
EV/EBITx
22.31
21.57
23.59
21.34
19.69
22.32
21.57
19.99
20.46
20.59
13.29
20.59
21.45
21
11.51
FCF yield (avg)%
6.23
6.40
5.22
4.77
3.13
5.09
6.30
7.31
9.43
10.99
6.34
7.31
6.27
59
28.91
FCF margin%
26.66
26.61
28.35
28.77
26.13
24.67
22.47
22.86
20.54
21.79
25.08
22.47
25.40
49
0.451
FCF / Net incomex
1.205
1.117
1.137
1.265
1.277
1.255
1.146
1.004
1.110
1.029
0.273
1.110
1.141
84
9.59
ROIC%
18.66
17.84
18.32
18.22
15.49
17.62
20.05
18.07
15.69
12.96
13.37
17.62
17.96
26
28.64
Return on equity%
14.96
12.95
12.64
15.43
16.99
18.45
20.32
20.09
20.52
20.12
12.14
20.12
17.72
16
8.30
Return on assets%
23.61
21.18
20.82
20.26
23.23
20.85
18.21
16.67
15.42
14.95
24.45
16.67
20.54
6
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.72%
0.55%
—
29.09
EPS growth%
13.42
15.86
17.96
15.55
13.76
16.17
17.49
17.15
17.57
16.13
18.78
17.15
16.15
26
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(3.23%)
(2.37%)
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(5.28%)
(3.48%)
—
0.03
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
1.85%
(0.86%)
—
29.92
Div yield (avg)%
5.49
4.03
1.26
2.11
0.40
0.40
1.32
0.40
0.40
0.70
24.87
0.40
0.98
93
22.06
Payout ratio%
30.85
29.40
31.71
31.75
32.90
34.23
31.62
32.94
33.73
35.63
17.69
33.73
32.32
67
137.6
Shares (diluted)M
250.3
276.9
313.6
318.9
320.8
334.2
369.1
398.1
406.4
424.4
138.7
5.76%
6.47%
69
13.21
Buyback yield%
14.41
14.43
12.54
11.22
13.16
12.92
14.98
12.81
10.60
11.39
20.89
12.81
12.87
19
1.631
D/E ratiox
1.053
0.935
0.875
0.838
0.764
0.767
0.798
0.736
0.648
0.637
0.524
0.736
0.782
67
8.455
Enterprise value$M
4.339
4.664
4.149
3.961
3.692
3.629
3.642
3.082
2.806
2.607
5.751
(6.72%)
(5.25%)
68
0.736
LT debt$M
7.776
8.960
8.906
9.319
10.68
11.55
13.23
13.19
15.08
17.42
0.961
10.29%
10.34%
70
Revenue
$7.605M
4.55%
1.00×
Cost of revenue
$5.173M
4.46%
0.99×
Operating expenses
$1.602M
4.76%
1.02×
Property and equipment
19.27%
Cash and investments
15.24%