0.179
Revenue$M
0.317
0.332
0.357
0.384
0.417
0.441
0.481
0.506
0.553
0.593
0.193
7.28%
7.12%
71
24.08
Revenue growth%
8.97
11.70
10.34
8.14
9.70
6.96
6.18
3.81
2.41
1.03
27.72
3.81
7.55
82
16.00
Gross margin%
32.91
33.71
34.17
31.96
31.31
28.56
31.21
29.44
31.52
32.38
26.98
31.21
31.74
55
13.79
Operating margin%
20.25
18.97
21.75
20.65
20.29
23.07
25.80
24.19
21.39
18.77
27.63
23.07
21.02
42
16.96
Net margin%
18.48
17.12
18.28
19.72
19.23
16.91
15.98
13.31
13.05
14.14
14.24
14.14
17.01
79
18.36
P/E ratio (avg)x
24.23
22.55
23.35
22.10
20.60
19.42
17.05
17.00
17.65
16.44
28.59
17.05
20.01
16
6.619
EV/EBITx
25.77
26.68
27.32
30.47
31.71
33.52
33.69
37.90
42.71
47.22
6.675
37.90
32.61
39
10.01
FCF yield (avg)%
7.92
9.75
7.87
10.63
12.72
12.22
14.63
11.78
12.80
14.20
11.73
12.80
12.00
49
29.89
FCF margin%
12.28
11.69
14.56
16.06
16.34
14.08
16.75
17.84
16.19
15.85
23.88
16.19
15.95
7
0.597
FCF / Net incomex
1.869
1.889
1.921
2.060
2.207
2.553
2.813
2.730
3.154
3.231
0.212
2.813
2.380
54
5.72
ROIC%
20.30
19.85
21.19
22.13
22.01
19.45
18.07
20.04
20.35
21.50
20.70
20.04
20.33
56
8.86
Return on equity%
19.37
18.17
17.26
19.61
19.95
22.21
24.63
21.79
22.12
24.92
23.06
22.21
20.87
11
26.82
Return on assets%
24.04
24.45
22.25
22.53
20.92
21.38
23.14
25.58
27.20
28.77
21.56
25.58
23.59
42
0.01
EPS$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
1.93%
3.40%
—
17.02
EPS growth%
8.45
7.84
7.57
6.64
6.10
7.81
4.83
7.69
6.47
6.02
18.50
6.47
7.11
18
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
—
(2.73%)
(1.58%)
—
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
(3.70%)
(4.01%)
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(0.74%)
(3.05%)
—
10.62
Div yield (avg)%
4.34
3.14
2.03
3.79
5.35
2.95
3.86
4.92
2.61
3.32
26.36
3.32
3.55
53
6.89
Payout ratio%
13.77
13.03
10.37
11.51
13.21
11.96
13.53
11.51
10.48
9.90
25.44
11.51
11.74
15
17.04
Shares (diluted)M
12.31
13.09
12.35
13.42
13.59
12.54
13.17
13.70
14.37
15.03
16.29
2.04%
1.75%
64
9.22
Buyback yield%
0.40
1.11
0.40
0.40
0.40
1.53
3.49
1.53
3.82
2.49
7.12
2.49
1.32
93
0.297
D/E ratiox
0.963
1.081
1.046
1.091
1.273
1.275
1.455
1.518
1.684
1.751
0.946
1.518
1.274
11
0.389
Enterprise value$M
0.292
0.311
0.303
0.307
0.310
0.347
0.380
0.385
0.408
0.463
0.273
8.35%
4.19%
37
0.317
LT debt$M
0.619
0.698
0.718
0.694
0.688
0.718
0.788
0.758
0.883
0.933
0.375
6.30%
5.98%
25
Revenue
$0.593M
7.12%
1.00×
Cost of revenue
$0.401M
7.15%
1.00×
Operating expenses
$0.080M
7.02%
0.99×
Property and equipment
17.89%