5.019
Revenue$M
3.368
3.689
4.062
4.429
4.809
5.117
5.648
5.986
6.494
7.119
5.567
8.16%
8.43%
53
28.31
Revenue growth%
8.53
5.86
4.29
4.84
2.78
3.21
1.86
1.24
2.80
4.40
25.67
2.80
3.75
52
23.98
Gross margin%
15.21
15.36
15.85
18.28
16.38
14.83
12.87
11.89
9.92
8.01
18.98
11.89
15.02
18
10.65
Operating margin%
27.67
29.95
32.07
32.56
32.80
34.55
34.34
34.28
35.63
38.31
22.37
34.55
33.54
92
18.36
Net margin%
10.04
10.30
12.56
12.63
11.24
9.17
9.60
6.97
8.38
8.31
15.39
8.38
9.82
17
24.18
P/E ratio (avg)x
7.851
7.270
6.501
6.796
7.141
6.494
6.599
6.191
6.352
6.463
29.98
6.463
6.550
33
37.01
EV/EBITx
47.66
48.98
54.62
62.22
71.32
85.00
96.52
109.8
132.2
146.9
32.49
109.8
78.16
86
15.53
FCF yield (avg)%
19.08
18.07
15.87
18.52
16.70
16.03
16.72
17.39
20.19
21.33
16.95
17.39
17.73
13
3.43
FCF margin%
26.83
26.58
29.32
26.73
25.13
25.45
25.97
28.46
29.90
26.93
8.15
26.93
26.78
85
0.895
FCF / Net incomex
1.073
0.979
0.909
0.843
0.760
0.829
0.889
0.788
0.683
0.686
1.492
0.788
0.836
39
5.82
ROIC%
19.09
19.21
19.02
16.97
14.37
16.90
16.56
17.66
19.52
20.43
19.22
17.66
18.34
75
24.32
Return on equity%
13.45
14.39
14.85
15.87
16.63
18.04
18.84
18.99
18.49
21.26
2.04
18.84
17.33
28
13.10
Return on assets%
11.65
11.14
11.70
10.05
10.23
8.00
8.28
10.22
10.29
8.71
5.93
8.71
10.22
89
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.58%
1.02%
—
18.00
EPS growth%
9.45
12.37
14.96
12.59
12.22
13.01
13.75
13.29
12.26
11.97
16.51
13.01
12.48
8
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
7.58%
2.86%
—
0.03
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
(0.67%)
(1.41%)
—
0.04
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.14%
(2.73%)
—
5.21
Div yield (avg)%
3.16
3.17
2.42
2.23
1.51
0.40
0.40
2.93
0.86
2.15
8.86
0.86
2.19
61
29.40
Payout ratio%
23.53
26.30
24.21
24.29
24.41
21.51
21.34
19.48
20.04
19.01
23.72
20.04
22.52
70
87.20
Shares (diluted)M
106.1
98.38
114.2
121.0
132.9
144.7
152.8
169.1
156.9
154.4
86.85
3.04%
3.63%
21
24.23
Buyback yield%
25.95
27.84
29.06
31.00
31.15
33.76
34.96
35.14
33.81
32.79
28.11
33.81
31.97
37
0.494
D/E ratiox
0.104
0.112
0.105
0.094
0.089
0.091
0.100
0.088
0.078
0.077
0.507
0.088
0.093
34
0.304
Enterprise value$M
5.927
5.969
6.151
5.521
5.815
6.256
5.648
5.298
5.107
5.280
1.934
(1.91%)
(1.86%)
69
4.274
LT debt$M
1.411
1.572
1.786
1.708
1.922
1.869
1.900
1.914
2.066
2.363
3.204
4.22%
6.88%
54
Revenue
$7.119M
8.43%
1.00×
Cost of revenue
$3.756M
8.28%
0.99×
Operating expenses
$1.544M
8.35%
0.99×
Property and equipment
16.39%