8.214
Revenue$M
7.909
8.465
9.228
9.931
10.49
11.29
12.22
13.35
14.45
15.25
8.385
7.76%
7.67%
30
21.13
Revenue growth%
7.10
7.74
9.55
11.42
10.61
8.27
5.91
8.75
6.51
8.78
19.22
8.27
8.51
80
2.98
Gross margin%
17.58
17.72
19.14
18.10
16.74
15.64
17.34
18.41
17.66
19.09
23.92
17.66
17.69
33
23.79
Operating margin%
11.58
8.63
6.81
8.41
7.53
7.04
7.06
8.79
8.98
10.08
21.98
8.79
8.52
46
11.65
Net margin%
28.28
25.58
26.38
26.32
27.24
25.12
23.72
25.56
24.15
24.85
8.03
24.85
25.57
37
6.111
P/E ratio (avg)x
36.35
37.03
38.84
42.13
48.02
48.20
51.51
49.03
48.65
49.70
8.762
49.03
48.11
35
20.17
EV/EBITx
21.07
21.19
22.15
22.83
23.43
23.16
24.44
25.24
25.02
24.16
36.92
24.44
23.30
69
24.29
FCF yield (avg)%
25.87
24.03
21.88
20.50
19.90
17.98
18.28
15.44
13.84
15.66
12.49
15.66
19.09
38
12.58
FCF margin%
0.99
3.58
4.03
6.70
6.46
8.99
8.91
9.43
12.41
14.90
21.74
9.43
7.81
25
0.485
FCF / Net incomex
0.307
0.311
0.307
0.342
0.335
0.319
0.317
0.289
0.311
0.328
1.394
0.317
0.314
14
17.13
ROIC%
10.30
12.60
15.53
17.71
20.46
22.64
19.86
19.15
17.69
19.98
29.70
19.86
18.43
59
24.12
Return on equity%
25.29
23.90
23.26
24.39
24.96
24.50
24.84
27.40
25.27
24.42
4.10
24.84
24.67
25
4.03
Return on assets%
24.84
25.94
28.86
27.21
27.74
25.04
27.89
30.61
28.69
28.76
26.96
28.69
27.82
79
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.52%
(1.08%)
—
18.26
EPS growth%
31.69
32.48
31.02
29.46
27.31
28.04
28.69
29.12
29.14
30.16
5.80
29.12
29.30
29
0.02
Bookvalue per sh$
—
—
—
0.01
—
—
—
—
—
—
0.02
0.13%
0.65%
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(0.43%)
2.37%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.01
1.50%
1.78%
—
24.55
Div yield (avg)%
9.68
7.69
8.18
9.25
6.47
7.34
9.63
9.85
7.54
5.90
17.63
7.54
7.94
43
22.39
Payout ratio%
22.54
21.29
20.12
22.10
24.15
23.32
21.60
23.73
25.87
27.52
15.18
23.73
22.93
51
310.6
Shares (diluted)M
334.0
333.6
333.6
351.3
353.4
368.3
391.3
369.8
356.1
368.5
308.0
0.85%
0.95%
56
23.01
Buyback yield%
4.15
5.66
6.92
8.38
6.97
6.50
8.55
6.72
5.75
8.35
23.45
6.72
6.82
8
0.352
D/E ratiox
1.163
0.989
1.053
1.112
1.137
1.191
1.168
1.028
0.955
0.854
0.485
1.028
1.083
49
5.844
Enterprise value$M
7.712
8.271
8.126
8.589
8.348
8.647
9.433
8.912
9.501
9.070
4.894
1.67%
1.76%
77
3.185
LT debt$M
4.178
4.564
4.406
4.860
5.014
4.771
4.636
4.968
4.808
4.973
12.20
(0.17%)
2.89%
62
Revenue
$15.25M
7.67%
1.00×
Cost of revenue
$10.30M
7.31%
0.97×
Operating expenses
$2.509M
8.80%
1.11×
Goodwill & intangibles
16.47%
Property and equipment
15.32%