2.028
Revenue$M
2.032
2.083
2.125
2.210
2.212
2.223
2.307
2.398
2.497
2.541
2.157
2.81%
2.33%
24
15.70
Revenue growth%
24.78
26.11
25.73
24.31
23.53
23.73
21.36
18.82
18.80
20.22
18.81
20.22
23.63
93
22.30
Gross margin%
25.40
23.05
24.39
25.33
22.92
25.25
27.75
27.99
28.31
29.47
29.64
27.99
25.36
29
17.27
Operating margin%
21.86
23.19
24.28
26.76
26.43
24.19
21.52
18.91
16.75
18.64
17.22
18.91
22.52
42
26.06
Net margin%
10.13
11.74
9.10
11.54
11.56
11.22
12.18
11.60
11.70
12.78
23.29
11.70
11.58
69
7.689
P/E ratio (avg)x
47.06
49.24
50.60
57.16
59.41
64.85
67.51
75.37
80.84
88.23
19.29
75.37
62.13
95
15.39
EV/EBITx
47.78
47.54
48.70
53.87
64.72
77.56
78.74
80.87
80.68
92.45
23.97
80.68
71.14
66
27.89
FCF yield (avg)%
3.37
2.92
4.26
5.94
8.00
9.61
8.63
9.04
10.46
9.95
9.54
9.61
8.31
43
12.10
FCF margin%
24.50
22.46
25.39
24.09
23.57
24.04
21.26
21.10
19.08
19.82
3.46
21.10
23.02
12
0.626
FCF / Net incomex
0.255
0.248
0.223
0.215
0.219
0.209
0.218
0.223
0.190
0.196
1.478
0.209
0.219
85
7.73
ROIC%
12.55
11.92
13.69
12.76
14.95
13.58
12.96
10.33
9.76
7.87
2.55
10.33
12.66
70
13.61
Return on equity%
20.75
21.46
23.30
26.02
26.63
25.31
23.58
24.44
22.74
23.88
2.12
23.88
23.73
31
7.18
Return on assets%
17.44
19.38
17.49
16.12
14.96
16.52
19.47
21.49
22.71
21.03
7.70
21.03
18.43
41
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.33%
(0.87%)
—
14.83
EPS growth%
5.59
7.47
9.71
7.66
10.02
8.73
9.09
7.56
8.58
10.92
15.84
8.73
8.65
79
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(0.60%)
(1.66%)
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.69%
4.56%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
0.76%
(0.50%)
—
11.47
Div yield (avg)%
29.33
27.83
25.45
24.99
26.39
29.02
26.83
25.62
24.13
23.70
9.68
25.62
26.00
29
2.13
Payout ratio%
23.96
26.02
26.93
29.86
28.96
28.55
29.54
28.38
25.70
22.83
19.49
28.38
27.66
56
120.0
Shares (diluted)M
142.7
157.0
164.6
176.3
181.0
204.1
243.1
243.9
238.4
259.5
119.0
7.47%
6.67%
36
28.32
Buyback yield%
6.28
5.39
5.58
5.49
4.82
5.37
8.31
10.58
13.41
13.11
12.54
10.58
5.93
82
0.904
D/E ratiox
1.622
1.713
1.852
1.928
2.218
2.452
2.792
3.230
3.766
3.857
1.779
3.230
2.335
93
0.289
Enterprise value$M
1.221
1.321
1.457
1.413
1.430
1.574
1.427
1.565
1.364
1.402
0.225
(0.40%)
2.19%
29
1.467
LT debt$M
0.837
0.900
0.934
0.857
0.796
0.767
0.806
0.838
0.945
1.019
1.864
5.05%
1.63%
45
Revenue
$2.541M
2.33%
1.00×
Cost of revenue
$1.414M
2.22%
0.99×
Operating expenses
$0.415M
2.30%
1.00×
Property and equipment
15.78%