1.253
Revenue$M
0.985
1.080
1.190
1.286
1.428
1.522
1.677
1.842
1.957
1.359
1.516
8.76%
8.99%
16
12.37
Revenue growth%
9.68
9.85
11.84
10.07
9.41
7.65
8.62
7.35
6.80
29.00
25.41
7.65
9.44
40
29.59
Gross margin%
21.58
23.18
24.81
27.77
25.00
27.39
25.07
22.22
22.25
16.27
9.97
25.00
24.36
80
12.99
Operating margin%
9.81
7.85
9.24
7.86
5.01
5.88
7.10
5.88
4.50
21.99
8.98
5.88
7.48
45
24.58
Net margin%
21.97
19.60
20.09
21.42
19.10
19.61
21.29
18.74
20.55
22.20
19.58
19.61
20.32
48
9.993
P/E ratio (avg)x
15.91
18.40
18.78
20.41
21.63
24.40
23.50
27.25
28.05
25.81
10.46
24.40
21.02
85
32.00
EV/EBITx
57.93
58.07
70.54
74.39
76.45
82.97
83.11
82.45
84.99
13.71
17.43
82.97
75.42
32
7.19
FCF yield (avg)%
11.90
14.71
17.29
18.04
16.77
14.35
16.16
15.35
13.73
27.90
21.54
15.35
15.03
79
14.09
FCF margin%
0.40
2.46
0.65
0.74
0.88
3.53
6.38
7.69
6.05
8.71
4.32
6.05
2.72
94
0.475
FCF / Net incomex
1.386
1.566
1.806
1.832
2.040
2.257
2.453
2.376
2.746
0.266
0.828
2.376
1.936
72
3.14
ROIC%
3.25
1.46
0.87
2.89
4.10
6.79
4.43
6.58
7.32
9.03
9.58
6.58
4.26
56
3.49
Return on equity%
36.31
34.60
35.94
37.62
39.04
40.22
40.35
39.88
38.18
20.64
13.65
39.88
37.90
46
29.25
Return on assets%
4.40
6.37
3.68
1.16
0.57
0.40
3.09
2.81
1.46
9.54
5.65
1.46
2.95
11
0.01
EPS$
0.04
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.01
1.48%
(0.67%)
—
26.56
EPS growth%
4.40
5.45
6.79
7.55
8.62
11.17
12.41
9.90
9.54
28.12
11.33
9.90
8.08
16
0.01
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.01
1.53%
2.52%
—
0.01
FCF per share$
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.05
0.05
0.02
0.03
13.24%
12.13%
—
0.03
Dividend per sh$
0.02
0.03
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
0.03
4.45%
3.30%
—
22.76
Div yield (avg)%
33.89
31.14
32.97
35.61
33.73
35.72
37.87
34.94
34.56
15.58
11.66
34.94
34.23
80
22.09
Payout ratio%
20.62
21.83
20.20
22.85
25.50
25.85
26.42
24.79
25.84
13.55
25.87
25.84
23.82
69
48.06
Shares (diluted)M
53.53
60.19
57.73
56.98
63.81
73.49
73.82
78.26
86.18
46.85
47.77
8.63%
5.62%
28
25.89
Buyback yield%
24.67
22.00
24.05
26.66
25.96
27.22
25.65
26.59
28.20
17.20
25.38
26.59
25.81
84
1.507
D/E ratiox
2.586
2.767
2.556
2.538
2.368
2.365
2.376
2.485
2.382
0.772
0.494
2.376
2.434
13
1.849
Enterprise value$M
2.233
2.541
3.001
3.433
3.451
3.985
4.617
4.430
4.765
0.758
1.537
6.78%
9.11%
87
1.697
LT debt$M
2.955
3.039
3.669
3.880
3.967
4.799
5.690
6.350
7.320
1.709
0.457
13.54%
12.56%
19
Revenue
$1.957M
8.99%
1.00×
Cost of revenue
$1.306M
9.32%
1.03×
Operating expenses
$0.219M
7.97%
0.91×
Property and equipment
13.74%