0.227
Revenue$M
0.268
0.275
0.282
0.285
0.290
0.290
0.294
0.295
0.295
0.293
0.238
0.21%
0.79%
66
27.46
Revenue growth%
19.51
18.02
20.61
22.61
24.79
23.56
26.04
23.64
24.16
23.31
9.15
23.64
23.43
6
2.49
Gross margin%
0.79
0.40
0.40
2.09
0.40
0.40
0.40
0.40
1.89
4.57
9.05
0.40
0.40
43
11.41
Operating margin%
15.60
14.67
15.72
17.52
20.06
18.81
18.77
19.89
22.12
22.74
8.49
19.89
18.79
87
25.64
Net margin%
8.05
7.70
5.61
4.06
3.84
1.70
2.89
5.77
2.97
2.90
17.09
2.90
3.95
35
34.24
P/E ratio (avg)x
19.66
19.96
20.36
21.13
21.89
23.55
25.25
27.44
26.19
28.89
32.28
26.19
22.72
73
33.97
EV/EBITx
28.70
26.38
28.41
28.30
29.28
25.72
26.53
25.86
25.19
24.26
11.46
25.72
26.46
10
8.43
FCF yield (avg)%
30.72
28.76
27.32
25.18
26.58
27.15
26.78
25.35
26.98
25.05
15.08
26.78
26.88
49
28.76
FCF margin%
16.89
16.75
16.21
19.00
18.30
19.88
20.75
23.15
25.13
26.17
13.74
23.15
19.44
88
1.669
FCF / Net incomex
0.705
0.785
0.756
0.767
0.844
0.837
0.763
0.754
0.812
0.913
0.981
0.812
0.776
34
6.87
ROIC%
16.92
17.20
16.06
14.68
14.17
12.66
14.39
15.14
14.86
12.70
7.44
14.39
14.77
27
19.65
Return on equity%
33.29
30.86
31.78
34.25
31.54
34.34
34.87
36.02
33.68
31.61
19.54
34.34
33.48
80
23.07
Return on assets%
4.09
6.04
7.38
7.92
6.54
9.14
8.55
7.70
5.67
7.22
21.39
7.70
7.30
90
0.07
EPS$
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.05
0.05
0.05
0.07
(1.68%)
(1.44%)
—
9.53
EPS growth%
15.42
12.73
14.74
12.07
12.36
12.20
10.48
12.28
12.47
11.86
28.50
12.20
12.32
47
0.03
Bookvalue per sh$
0.05
0.05
0.07
0.08
0.08
0.09
0.09
0.11
0.13
0.15
0.07
13.41%
12.49%
—
0.06
FCF per share$
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
4.90%
7.94%
—
0.03
Dividend per sh$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
2.03%
6.94%
—
11.11
Div yield (avg)%
34.02
33.45
34.49
35.85
38.79
38.74
40.06
40.14
41.64
38.74
17.39
40.06
38.74
11
28.29
Payout ratio%
24.80
27.09
29.48
32.20
32.09
34.81
34.01
35.47
35.49
33.56
15.27
34.81
32.88
27
3.686
Shares (diluted)M
3.593
3.887
3.759
3.658
3.581
3.298
2.914
2.811
3.006
2.780
3.685
(4.94%)
(3.65%)
47
16.57
Buyback yield%
19.73
18.88
16.95
19.85
21.82
24.49
24.03
25.19
27.33
25.61
19.85
25.19
22.93
43
1.454
D/E ratiox
1.813
2.018
2.236
2.444
2.582
2.695
2.681
2.547
2.828
3.020
1.793
2.695
2.564
11
0.245
Enterprise value$M
0.049
0.048
0.052
0.053
0.055
0.059
0.066
0.062
0.060
0.066
0.277
3.44%
2.70%
72
0.128
LT debt$M
0.348
0.385
0.381
0.390
0.389
0.441
0.432
0.465
0.475
0.496
0.040
5.01%
3.94%
81
Revenue
$0.293M
0.79%
1.00×
Cost of revenue
$0.205M
0.79%
1.00×
Operating expenses
$0.064M
1.27%
1.05×
Goodwill & intangibles
18.98%
Property and equipment
17.48%