2.440
Revenue$M
1.286
1.370
1.438
1.540
1.624
1.677
1.745
1.865
1.955
2.035
2.544
4.62%
5.28%
34
11.34
Revenue growth%
36.52
39.52
40.01
40.91
43.75
45.98
45.85
48.26
45.35
46.53
29.89
45.98
44.55
43
18.76
Gross margin%
24.73
25.62
26.69
25.26
26.38
26.37
24.75
25.62
26.59
25.47
20.79
25.62
25.62
49
24.36
Operating margin%
19.20
19.63
18.16
20.24
22.11
21.73
19.69
20.83
21.73
19.60
10.45
20.83
19.97
51
20.76
Net margin%
4.54
3.93
4.60
2.08
1.22
0.47
0.40
1.90
3.07
1.81
6.77
1.81
1.99
58
12.08
P/E ratio (avg)x
17.27
18.49
18.65
17.97
17.93
17.16
17.13
18.12
18.40
16.76
28.06
17.16
17.95
21
32.84
EV/EBITx
25.83
27.74
32.61
37.51
36.39
35.79
37.99
44.12
49.04
50.10
8.292
44.12
36.95
12
24.72
FCF yield (avg)%
27.34
24.80
23.84
22.89
24.53
22.65
25.17
24.07
25.85
26.24
12.25
25.17
24.67
64
2.45
FCF margin%
7.15
8.27
8.37
6.05
4.44
2.98
3.85
3.90
1.54
0.40
3.44
2.98
4.17
86
1.796
FCF / Net incomex
1.407
1.623
1.667
1.630
1.620
1.805
1.875
2.055
2.005
2.287
0.470
2.005
1.736
83
16.95
ROIC%
23.01
22.47
21.21
21.89
18.92
21.69
20.43
19.85
18.13
20.23
21.03
20.23
20.82
24
7.14
Return on equity%
24.36
24.03
25.64
24.77
23.81
25.68
26.04
24.85
27.47
29.12
14.80
26.04
25.24
54
15.88
Return on assets%
9.88
10.88
8.66
8.85
9.42
10.11
8.27
9.70
8.46
6.36
12.85
8.46
9.14
31
0.01
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.01
8.23%
4.18%
—
28.24
EPS growth%
28.36
27.78
24.89
22.26
20.71
22.99
22.09
24.13
22.84
21.58
23.08
22.84
22.91
76
0.01
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.01
5.58%
4.42%
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
6.50%
8.23%
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.73%)
(3.05%)
—
4.87
Div yield (avg)%
27.37
28.08
30.17
29.99
31.68
33.24
30.99
33.13
31.53
33.20
14.61
33.13
31.26
9
22.44
Payout ratio%
26.18
27.09
28.88
27.70
27.36
25.84
26.57
24.22
27.13
27.66
28.12
26.57
27.11
62
61.50
Shares (diluted)M
65.31
71.06
65.34
62.06
63.19
55.79
53.94
59.30
53.90
58.15
61.10
(1.65%)
(0.87%)
89
3.52
Buyback yield%
11.38
13.97
15.52
14.36
12.64
14.02
14.20
15.59
14.42
11.67
3.55
14.20
14.11
48
1.184
D/E ratiox
0.277
0.277
0.270
0.254
0.235
0.272
0.296
0.299
0.281
0.277
0.717
0.281
0.277
67
0.281
Enterprise value$M
2.169
2.129
2.339
2.386
2.139
2.206
2.167
2.010
1.946
2.140
1.653
0.01%
(0.96%)
12
0.366
LT debt$M
1.174
1.109
1.051
1.031
1.059
1.033
0.920
0.963
0.992
0.955
2.146
(2.04%)
(3.39%)
33
Revenue
$2.035M
5.28%
1.00×
Cost of revenue
$1.146M
5.32%
1.00×
Operating expenses
$0.316M
5.17%
0.99×
Property and equipment
14.99%