0.104
Revenue$M
0.465
0.482
0.493
0.516
0.546
0.569
0.596
0.611
0.638
0.107
0.114
4.31%
3.87%
34
27.11
Revenue growth%
29.45
29.94
32.42
30.05
31.53
29.12
31.80
34.78
37.31
16.59
21.05
31.80
31.66
91
27.22
Gross margin%
16.04
16.58
17.22
14.82
15.78
17.65
17.16
16.95
15.21
10.29
27.15
16.95
16.31
69
25.77
Operating margin%
12.18
11.59
10.18
8.03
8.45
11.44
13.79
13.58
12.30
29.78
7.76
12.30
11.51
44
3.64
Net margin%
5.05
3.95
6.74
5.23
5.36
5.25
4.22
2.05
4.55
15.01
8.18
4.55
4.80
19
24.60
P/E ratio (avg)x
41.52
41.90
49.09
51.30
56.30
59.88
69.43
74.34
84.28
15.40
21.58
69.43
53.80
72
6.545
EV/EBITx
44.95
50.64
56.31
59.81
66.47
65.45
65.81
59.45
57.40
35.21
12.47
65.45
58.42
12
12.11
FCF yield (avg)%
20.76
23.37
21.90
21.98
22.32
21.59
20.56
17.59
19.80
19.76
20.06
20.56
21.17
8
22.06
FCF margin%
5.75
6.33
4.79
2.61
0.42
2.55
3.59
3.08
3.55
25.50
27.97
3.08
3.57
89
0.467
FCF / Net incomex
0.929
1.084
1.144
1.331
1.523
1.726
1.785
1.933
2.268
1.199
0.154
1.785
1.427
9
4.47
ROIC%
23.96
22.60
22.48
22.81
23.46
24.40
22.43
21.57
22.30
29.13
17.51
22.43
22.71
65
27.30
Return on equity%
13.14
15.07
15.40
14.56
16.96
19.71
21.71
21.54
21.85
11.25
24.42
21.54
16.18
73
16.92
Return on assets%
10.88
7.92
8.64
11.14
11.34
12.56
11.67
9.48
11.23
27.07
2.89
11.34
11.01
6
0.01
EPS$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
10.05%
10.91%
—
6.65
EPS growth%
22.42
19.56
16.87
16.52
19.09
16.76
14.61
17.56
15.23
23.08
17.32
16.76
17.22
48
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
0.01
(0.04%)
(0.90%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.65%
2.99%
—
0.01
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
4.98%
9.02%
—
12.35
Div yield (avg)%
10.07
12.35
12.89
14.42
16.19
13.62
13.09
10.70
12.92
24.26
25.27
13.09
12.90
85
11.08
Payout ratio%
21.91
22.45
24.41
25.97
24.58
23.60
22.73
23.06
22.62
24.56
29.03
23.06
22.89
47
31.04
Shares (diluted)M
31.16
28.33
26.21
23.33
20.60
17.70
17.13
16.47
15.31
32.62
31.21
(8.08%)
(8.24%)
89
24.51
Buyback yield%
13.33
15.00
16.01
15.13
15.35
18.30
17.18
15.01
13.46
16.94
25.84
15.35
15.07
79
1.674
D/E ratiox
1.553
1.389
1.320
1.202
1.234
1.382
1.331
1.390
1.477
1.626
1.035
1.382
1.386
84
0.289
Enterprise value$M
0.441
0.435
0.417
0.424
0.401
0.426
0.411
0.426
0.427
0.090
0.051
0.17%
0.96%
57
0.397
LT debt$M
0.501
0.497
0.506
0.505
0.505
0.498
0.485
0.477
0.516
0.397
0.338
0.44%
(0.59%)
55
Revenue
$0.638M
3.87%
1.00×
Cost of revenue
$0.387M
3.84%
1.00×
Operating expenses
$0.150M
4.04%
1.02×
Goodwill & intangibles
17.39%
Property and equipment
16.42%