0.324
Revenue$M
0.314
0.339
0.368
0.403
0.430
0.452
0.482
0.510
0.534
0.574
0.339
5.94%
6.91%
73
9.62
Revenue growth%
17.88
15.26
15.76
13.48
11.49
8.78
7.26
10.22
9.68
8.48
5.93
8.78
10.86
66
11.10
Gross margin%
17.29
16.74
16.27
13.39
12.08
13.08
10.48
10.25
11.63
12.14
17.33
11.63
12.61
50
22.99
Operating margin%
26.97
25.34
23.54
26.36
26.69
26.27
26.57
26.10
28.10
26.93
9.34
26.57
26.46
92
20.87
Net margin%
6.82
9.44
12.31
13.31
14.86
13.20
15.80
18.06
16.02
13.87
28.16
15.80
13.59
44
11.73
P/E ratio (avg)x
21.84
23.96
24.06
23.28
26.82
29.09
28.96
27.08
28.73
30.54
35.68
28.96
26.95
88
28.28
EV/EBITx
25.43
30.53
36.01
40.89
44.73
51.17
55.27
57.99
62.24
68.62
23.89
57.99
47.95
11
16.68
FCF yield (avg)%
15.77
16.51
16.08
17.99
16.97
18.60
18.92
20.15
19.29
19.57
2.67
19.29
18.30
33
13.44
FCF margin%
2.32
0.40
1.39
2.06
0.40
1.50
3.07
4.90
6.75
8.03
21.45
4.90
2.19
84
0.373
FCF / Net incomex
1.019
1.037
1.079
1.124
1.111
1.065
1.100
1.178
1.029
1.145
1.048
1.100
1.090
35
20.90
ROIC%
13.88
14.53
17.31
17.77
20.70
23.04
21.13
23.42
26.38
24.69
28.95
23.42
20.91
33
22.61
Return on equity%
0.40
0.40
0.40
0.40
1.33
2.92
1.02
0.40
1.55
4.44
27.21
1.55
0.71
44
27.52
Return on assets%
15.98
14.77
12.78
15.68
13.75
13.60
12.61
15.23
16.11
13.89
12.50
13.89
14.33
37
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.62%
8.34%
—
21.67
EPS growth%
19.90
19.70
21.40
23.66
25.59
23.03
24.62
21.78
20.99
22.09
15.17
22.09
21.94
57
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
1.37%
0.21%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
—
9.59%
9.85%
—
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
(1.66%)
(0.62%)
—
4.57
Div yield (avg)%
7.45
4.53
1.95
0.40
0.40
0.40
0.40
0.40
0.40
0.40
4.27
0.40
0.40
23
15.50
Payout ratio%
9.02
10.78
9.78
9.35
8.41
8.54
8.59
11.11
13.37
14.56
6.82
11.11
9.56
81
48.98
Shares (diluted)M
65.79
73.47
79.37
89.02
84.87
98.19
103.3
113.7
124.6
119.1
48.87
7.00%
7.16%
11
16.30
Buyback yield%
17.96
20.07
20.18
22.88
21.53
22.72
25.66
25.43
27.45
25.02
24.27
25.43
22.80
88
1.211
D/E ratiox
0.286
0.276
0.297
0.336
0.354
0.385
0.397
0.365
0.409
0.452
1.200
0.397
0.359
86
0.173
Enterprise value$M
0.238
0.247
0.275
0.285
0.309
0.315
0.339
0.316
0.354
0.392
0.701
4.88%
5.64%
55
0.248
LT debt$M
0.430
0.428
0.451
0.453
0.412
0.414
0.382
0.348
0.340
0.376
0.687
(1.78%)
(1.24%)
69
Revenue
$0.574M
6.91%
1.00×
Cost of revenue
$0.285M
6.94%
1.00×
Operating expenses
$0.112M
7.12%
1.02×
Goodwill & intangibles
20.74%
Property and equipment
15.23%