2.296
Revenue$M
1.907
2.031
2.097
2.261
2.412
2.501
2.607
2.812
2.905
3.058
2.479
4.86%
5.18%
79
11.96
Revenue growth%
28.48
29.00
26.44
23.63
25.63
24.73
22.74
23.23
24.55
23.91
22.82
23.91
24.64
87
5.80
Gross margin%
27.64
28.12
30.09
29.77
28.91
27.69
26.59
27.64
25.17
26.11
16.19
26.59
27.66
73
8.83
Operating margin%
11.95
10.79
9.35
9.34
9.10
9.81
9.52
11.85
9.98
8.96
17.69
9.81
9.66
14
17.80
Net margin%
10.77
11.38
8.44
5.98
3.32
0.63
0.40
0.40
3.19
5.45
2.54
0.63
4.38
27
15.18
P/E ratio (avg)x
25.81
24.97
25.35
25.00
22.38
24.34
23.46
23.01
23.12
25.14
15.82
23.46
24.65
64
35.53
EV/EBITx
15.85
15.25
16.76
17.59
16.38
15.63
17.30
17.43
17.73
19.11
6.151
17.43
17.03
61
19.47
FCF yield (avg)%
13.15
14.63
15.59
15.83
17.84
14.99
14.99
12.23
14.97
12.54
7.63
14.97
14.98
15
5.99
FCF margin%
3.66
6.07
4.42
5.44
2.95
0.60
1.43
0.40
2.00
2.06
7.00
1.43
2.50
63
0.641
FCF / Net incomex
1.650
1.536
1.624
1.817
1.977
1.822
1.663
1.545
1.582
1.629
1.635
1.629
1.640
68
19.00
ROIC%
18.78
21.06
21.89
20.14
22.77
25.17
22.55
19.78
22.76
21.80
21.12
22.55
21.84
62
23.04
Return on equity%
17.12
14.25
15.82
14.45
16.58
19.44
18.88
17.39
17.53
17.93
24.15
17.93
17.26
32
16.25
Return on assets%
23.06
25.87
23.69
22.65
22.62
22.51
20.26
21.69
20.74
18.89
19.34
20.74
22.57
82
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.68%
4.80%
—
24.99
EPS growth%
5.07
4.57
6.90
8.79
5.91
8.49
7.03
5.81
4.66
2.46
21.35
5.81
5.86
82
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
—
(4.18%)
(1.13%)
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(0.55%)
(0.49%)
—
0.02
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
(2.58%)
(1.87%)
—
10.63
Div yield (avg)%
9.14
11.01
9.96
9.05
9.29
10.55
9.32
12.25
9.40
9.09
16.24
9.40
9.36
6
7.95
Payout ratio%
22.33
22.61
21.99
24.24
23.22
25.92
23.56
20.68
21.61
23.30
22.41
23.30
22.92
27
122.6
Shares (diluted)M
155.6
183.6
178.8
182.9
192.9
217.3
233.8
237.3
260.1
290.9
118.7
8.56%
8.42%
74
27.41
Buyback yield%
1.29
3.49
0.87
0.40
2.40
5.35
4.24
1.50
0.62
0.40
28.50
1.50
1.40
82
1.362
D/E ratiox
1.571
1.805
1.836
2.009
2.093
2.295
2.366
2.420
2.384
2.518
0.642
2.384
2.194
57
2.030
Enterprise value$M
0.922
0.947
0.965
0.867
0.895
0.934
0.855
0.858
0.783
0.686
2.473
(5.17%)
(3.48%)
69
3.300
LT debt$M
0.902
0.796
0.714
0.638
0.596
0.636
0.646
0.568
0.515
0.445
1.349
(5.68%)
(6.71%)
59
Revenue
$3.058M
5.18%
1.00×
Cost of revenue
$1.668M
4.98%
0.98×
Operating expenses
$0.328M
6.88%
1.17×
Property and equipment
20.10%