1.072
Revenue$M
2.356
2.404
2.457
2.601
2.658
2.690
2.747
2.799
2.847
2.885
1.196
1.65%
2.24%
30
7.33
Revenue growth%
14.22
15.66
16.80
19.65
20.00
19.03
20.52
22.12
22.64
23.93
15.97
22.12
19.82
56
20.71
Gross margin%
15.90
18.73
20.67
22.42
24.59
23.15
25.79
25.40
24.10
22.53
15.84
24.10
22.84
56
28.50
Operating margin%
15.39
15.84
15.47
13.70
15.08
15.61
16.92
16.30
14.61
15.50
10.86
15.61
15.48
57
25.62
Net margin%
5.04
5.73
8.61
7.82
8.03
5.37
2.99
0.40
0.40
0.46
13.47
0.46
5.20
50
18.67
P/E ratio (avg)x
7.652
7.799
6.663
5.853
5.915
5.510
5.777
5.514
5.166
5.302
12.74
5.510
5.815
66
24.13
EV/EBITx
48.94
59.30
70.63
73.45
85.66
91.26
106.7
116.8
140.9
138.9
11.91
116.8
88.46
80
18.06
FCF yield (avg)%
8.62
9.01
7.86
7.97
9.93
12.88
13.43
12.78
14.97
16.74
24.54
13.43
11.36
92
8.12
FCF margin%
11.63
13.62
12.57
15.18
13.36
15.73
14.82
16.51
14.25
14.19
26.88
14.82
14.22
55
1.420
FCF / Net incomex
0.437
0.505
0.494
0.572
0.584
0.632
0.674
0.776
0.802
0.768
1.150
0.768
0.608
12
13.59
ROIC%
3.88
1.60
0.40
2.14
2.81
0.40
0.40
2.57
0.40
0.40
18.79
0.40
1.00
84
10.37
Return on equity%
20.95
23.31
20.94
19.41
21.43
20.96
23.40
23.13
23.22
21.16
13.41
23.13
21.30
41
9.07
Return on assets%
31.15
31.94
31.73
31.04
32.91
31.83
30.67
32.37
35.15
38.15
29.69
32.37
31.88
70
0.01
EPS$
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.02
8.58%
5.63%
—
10.22
EPS growth%
0.91
0.40
2.60
4.59
4.13
3.33
1.51
2.28
2.46
4.57
5.62
2.46
2.53
84
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.02
1.57%
2.84%
—
0.01
FCF per share$
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.22%
(2.72%)
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
3.09%
3.76%
—
20.29
Div yield (avg)%
14.01
13.47
10.58
12.74
15.31
16.35
15.65
15.51
17.90
18.60
18.91
16.35
15.41
16
16.96
Payout ratio%
10.41
7.79
5.01
2.51
0.40
0.83
2.35
4.69
2.63
3.66
26.19
2.63
3.15
16
132.5
Shares (diluted)M
102.7
102.9
108.6
102.7
111.9
103.0
115.0
131.4
127.4
132.6
133.2
3.46%
1.74%
94
12.61
Buyback yield%
5.23
4.85
2.85
0.40
0.40
1.38
2.05
3.79
1.11
3.76
2.51
2.05
2.45
25
0.832
D/E ratiox
0.491
0.496
0.510
0.497
0.544
0.594
0.601
0.646
0.637
0.711
1.638
0.637
0.569
43
2.208
Enterprise value$M
1.442
1.400
1.260
1.311
1.219
1.200
1.215
1.265
1.239
1.110
0.106
(1.84%)
(3.66%)
38
0.113
LT debt$M
0.238
0.252
0.275
0.275
0.268
0.297
0.323
0.346
0.348
0.357
2.131
5.97%
5.06%
75
Revenue
$2.885M
2.24%
1.00×
Cost of revenue
$1.900M
2.43%
1.02×
Operating expenses
$0.640M
1.55%
0.93×
Property and equipment
16.61%