0.018
Revenue$M
0.117
0.121
0.128
0.130
0.137
0.140
0.143
0.144
0.149
0.019
0.022
2.76%
2.75%
42
14.89
Revenue growth%
15.76
13.63
15.52
13.11
14.62
13.45
14.26
15.91
17.08
6.23
6.90
14.62
15.07
85
26.47
Gross margin%
9.68
9.01
6.58
8.44
9.93
10.73
10.64
12.62
13.47
2.99
20.63
10.73
9.91
41
3.11
Operating margin%
28.87
30.96
33.31
31.66
29.80
30.40
28.66
30.77
29.38
5.17
3.00
29.80
30.10
14
8.73
Net margin%
12.78
11.03
12.65
12.40
12.79
15.52
12.58
11.83
12.44
28.74
6.44
12.58
12.62
25
19.68
P/E ratio (avg)x
25.14
25.66
29.52
33.01
36.18
40.40
43.68
40.49
46.36
12.16
22.94
40.49
34.60
25
34.58
EV/EBITx
34.93
35.39
36.23
42.24
42.36
44.42
51.90
53.75
54.06
6.120
32.62
51.90
42.30
27
8.29
FCF yield (avg)%
19.10
17.77
17.41
17.40
16.03
14.55
13.37
14.69
13.75
17.46
9.59
14.55
16.46
54
10.35
FCF margin%
21.55
22.53
23.88
26.28
28.19
30.97
31.31
32.24
31.23
8.18
2.46
31.23
27.23
49
0.457
FCF / Net incomex
0.691
0.751
0.743
0.684
0.704
0.721
0.815
0.741
0.723
1.501
1.527
0.723
0.726
21
25.90
ROIC%
10.80
9.14
12.00
11.84
12.73
15.40
13.60
12.62
11.77
20.85
17.23
12.73
12.31
77
27.23
Return on equity%
24.62
26.70
24.99
23.92
24.29
23.10
23.90
21.30
19.30
9.44
12.48
23.10
23.91
39
22.75
Return on assets%
34.12
36.12
37.51
40.13
42.85
41.40
42.92
42.78
41.21
27.76
23.28
42.78
40.67
87
—
EPS$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04%
0.73%
—
3.97
EPS growth%
8.05
10.04
9.45
9.08
9.02
8.37
8.47
5.59
4.11
10.18
9.11
8.37
8.42
94
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
0.01
0.03
(5.38%)
(6.56%)
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.01
0.03
13.22%
10.03%
—
0.03
Dividend per sh$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.01
0.02
2.35%
4.11%
—
26.23
Div yield (avg)%
0.40
0.40
3.03
5.55
5.03
3.88
1.08
2.93
4.23
20.85
15.06
3.88
2.98
60
25.25
Payout ratio%
1.64
1.63
0.48
0.40
0.40
0.40
0.40
2.99
0.86
11.10
11.59
0.40
0.44
21
2.292
Shares (diluted)M
2.792
3.314
3.400
3.345
3.389
3.904
3.839
3.889
3.829
2.352
2.310
2.74%
4.25%
61
14.25
Buyback yield%
19.71
21.74
21.21
19.93
17.71
14.87
14.30
16.08
18.42
24.83
11.36
16.08
19.07
8
1.284
D/E ratiox
0.480
0.463
0.447
0.436
0.412
0.446
0.454
0.396
0.394
1.030
0.506
0.412
0.447
87
0.036
Enterprise value$M
0.081
0.087
0.089
0.088
0.081
0.083
0.091
0.084
0.080
0.069
0.132
(1.92%)
1.29%
64
0.107
LT debt$M
0.196
0.228
0.222
0.224
0.228
0.221
0.211
0.234
0.244
0.088
0.019
1.77%
3.59%
67
Revenue
$0.149M
2.75%
1.00×
Cost of revenue
$0.102M
2.70%
1.00×
Operating expenses
$0.017M
3.51%
1.08×
Property and equipment
17.43%
Goodwill & intangibles
14.28%