0.659
Revenue$M
1.447
1.482
1.538
1.542
1.543
1.550
1.581
1.601
1.616
1.625
0.731
1.04%
1.42%
92
16.80
Revenue growth%
0.40
0.40
1.72
3.75
3.68
3.83
5.30
4.08
2.85
2.11
15.01
3.83
3.26
77
25.90
Gross margin%
5.03
4.77
6.52
7.00
6.08
8.85
11.06
13.28
11.54
9.98
26.09
11.06
7.92
59
21.59
Operating margin%
10.99
10.23
10.91
9.90
9.51
8.22
6.84
7.26
5.94
8.11
2.74
7.26
8.86
22
15.74
Net margin%
22.95
22.50
20.17
21.13
23.69
22.21
23.35
22.28
22.55
24.34
6.29
22.55
22.52
41
22.36
P/E ratio (avg)x
17.43
21.10
22.90
27.51
30.02
30.56
30.79
34.51
40.52
41.76
11.43
34.51
30.29
69
32.09
EV/EBITx
20.38
22.10
22.18
22.34
20.92
24.19
23.35
23.60
27.62
30.77
35.14
24.19
22.85
39
6.28
FCF yield (avg)%
28.69
30.41
31.09
30.75
33.62
33.56
33.80
31.48
32.64
29.80
12.34
32.64
31.29
35
8.51
FCF margin%
10.84
12.75
10.94
9.18
11.78
12.47
9.73
8.08
5.60
6.09
13.54
8.08
10.29
34
1.019
FCF / Net incomex
1.667
1.725
1.971
2.213
2.174
2.285
2.408
2.583
2.570
2.501
1.579
2.501
2.249
40
26.40
ROIC%
8.47
9.84
10.37
8.82
10.83
11.10
12.91
14.94
14.76
14.11
16.79
14.11
10.97
28
20.08
Return on equity%
20.76
18.16
20.51
20.21
21.51
20.09
21.27
23.51
23.64
22.86
2.15
22.86
21.02
34
7.52
Return on assets%
12.70
12.10
13.25
15.68
18.17
17.19
17.00
15.23
17.10
14.56
12.85
17.00
15.46
61
—
EPS$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
—
5.35%
6.67%
—
20.31
EPS growth%
12.41
12.58
11.44
10.10
10.64
12.73
14.11
11.48
13.09
12.59
16.53
12.73
12.50
69
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
(4.33%)
(5.05%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.30%)
1.64%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
9.13%
9.09%
—
12.60
Div yield (avg)%
25.39
24.52
23.74
24.17
25.89
25.42
26.64
26.95
26.20
24.34
23.02
26.20
25.40
51
11.69
Payout ratio%
30.50
27.63
29.55
29.73
31.02
28.79
27.61
27.94
28.45
28.15
3.08
28.15
28.62
58
70.12
Shares (diluted)M
67.56
72.86
65.67
63.06
58.40
61.95
63.53
68.07
68.57
68.79
71.64
3.33%
0.76%
76
21.60
Buyback yield%
8.50
7.03
6.67
7.57
4.70
2.79
2.06
0.40
0.40
1.53
9.61
1.53
3.75
30
1.466
D/E ratiox
1.457
1.471
1.624
1.632
1.712
1.663
1.757
1.737
1.874
1.986
0.111
1.757
1.688
67
1.168
Enterprise value$M
0.214
0.247
0.266
0.266
0.304
0.299
0.294
0.286
0.315
0.338
1.165
2.12%
5.16%
55
1.080
LT debt$M
2.578
2.748
3.077
3.160
3.447
3.312
3.650
4.278
4.431
5.037
1.146
7.88%
8.39%
36
Revenue
$1.625M
1.42%
1.00×
Cost of revenue
$0.845M
1.31%
0.99×
Operating expenses
$0.250M
1.81%
1.04×
Property and equipment
15.94%