11.67
Revenue$M
7.251
7.561
8.036
8.651
9.025
9.718
10.22
11.01
11.70
12.32
12.70
6.42%
5.87%
37
6.33
Revenue growth%
13.07
14.48
13.15
15.32
16.13
18.88
21.67
19.12
18.71
16.58
16.68
18.88
16.35
14
25.96
Gross margin%
10.59
10.93
10.65
11.16
11.24
10.79
13.55
13.02
13.92
12.13
4.27
13.02
11.20
78
18.35
Operating margin%
15.58
16.66
15.80
17.69
16.76
15.45
16.09
14.04
15.93
18.77
9.93
15.93
16.01
79
28.41
Net margin%
28.38
29.68
31.03
31.35
31.53
31.35
33.01
33.75
33.98
34.54
25.87
33.75
31.44
79
12.08
P/E ratio (avg)x
60.50
63.07
62.06
70.12
69.68
73.38
88.32
86.94
103.5
117.3
29.77
88.32
71.75
60
35.92
EV/EBITx
37.94
42.47
43.77
50.15
48.47
49.64
54.91
61.63
57.97
62.17
13.46
57.97
49.90
64
8.69
FCF yield (avg)%
22.18
22.05
19.78
19.45
17.08
16.24
17.85
15.97
15.82
18.61
9.93
16.24
18.23
64
3.68
FCF margin%
17.96
17.99
17.43
18.59
20.91
23.72
21.20
21.41
21.80
22.79
7.67
21.80
21.05
76
1.112
FCF / Net incomex
0.183
0.167
0.155
0.168
0.150
0.139
0.146
0.153
0.159
0.150
1.553
0.150
0.154
69
5.55
ROIC%
10.62
10.69
9.22
9.56
9.34
12.02
10.61
9.59
8.35
6.55
25.05
9.59
9.57
82
24.83
Return on equity%
24.15
21.85
23.73
22.02
22.70
22.95
20.11
19.98
18.93
16.66
21.99
19.98
21.93
20
19.81
Return on assets%
24.69
25.20
25.73
25.88
24.42
25.37
23.14
24.88
23.33
25.15
5.98
24.88
25.02
12
0.01
EPS$
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
(0.76%)
1.71%
—
16.12
EPS growth%
7.59
6.70
4.91
6.15
3.41
0.48
0.40
0.40
1.43
2.94
8.40
0.48
3.17
11
0.02
Bookvalue per sh$
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.02
5.41%
5.44%
—
0.01
FCF per share$
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
3.14%
2.02%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
7.84%
4.32%
—
28.88
Div yield (avg)%
2.55
4.55
6.15
5.66
8.49
5.92
7.60
5.85
7.86
7.71
24.70
7.60
6.04
30
12.08
Payout ratio%
13.14
11.10
13.15
10.69
11.45
13.84
11.68
14.24
17.18
15.03
6.65
14.24
13.15
59
0.303
Shares (diluted)B
0.493
0.557
0.564
0.555
0.627
0.701
0.827
0.839
0.963
1.032
0.312
10.46%
7.45%
24
27.18
Buyback yield%
25.86
25.99
26.17
26.69
26.37
23.91
24.72
22.21
21.68
22.51
18.74
22.51
25.29
90
1.717
D/E ratiox
1.491
1.573
1.481
1.395
1.238
1.244
1.124
1.148
1.204
1.335
1.649
1.204
1.289
64
7.188
Enterprise value$M
2.026
2.149
2.460
2.572
2.718
2.749
2.626
2.827
3.003
3.085
9.545
2.57%
5.57%
94
6.326
LT debt$M
5.275
5.411
5.305
5.631
5.756
6.272
6.242
6.564
6.654
6.162
5.513
1.37%
0.21%
10
Revenue
$12.32M
5.87%
1.00×
Cost of revenue
$8.094M
5.97%
1.01×
Operating expenses
$1.348M
6.14%
1.03×
Property and equipment
16.84%