0.656
Revenue$M
0.657
0.702
0.766
0.809
0.865
0.925
1.002
1.076
1.146
0.672
0.727
7.23%
7.19%
91
19.60
Revenue growth%
29.54
28.74
29.79
29.61
26.94
26.94
28.25
30.60
31.20
23.97
6.61
28.25
29.33
20
6.37
Gross margin%
9.47
9.29
8.78
8.78
6.82
4.86
7.68
9.34
8.50
3.52
27.12
7.68
8.78
55
21.27
Operating margin%
14.37
17.28
17.91
17.44
16.79
17.56
16.92
18.99
19.85
24.84
6.45
17.56
17.36
88
9.59
Net margin%
13.73
10.99
10.36
8.27
8.10
5.64
4.06
1.23
3.67
6.45
7.00
4.06
8.18
15
33.93
P/E ratio (avg)x
27.53
25.60
24.41
27.94
26.75
25.27
28.34
27.79
28.56
29.17
18.46
27.79
27.66
79
32.96
EV/EBITx
41.31
46.31
41.45
37.00
40.69
41.91
41.23
41.93
44.59
11.56
10.54
41.91
41.38
68
5.60
FCF yield (avg)%
1.08
2.52
0.40
0.40
0.40
2.92
2.18
4.19
4.04
21.22
24.80
2.92
1.63
88
14.07
FCF margin%
30.10
28.65
26.77
27.21
25.03
25.14
23.32
23.15
22.69
4.82
19.97
23.32
25.96
53
1.514
FCF / Net incomex
0.593
0.627
0.702
0.755
0.767
0.827
0.781
0.755
0.786
1.134
0.172
0.781
0.755
67
18.22
ROIC%
8.48
6.77
9.63
8.12
9.52
9.94
12.86
10.69
10.71
6.16
20.68
10.69
9.57
29
21.48
Return on equity%
10.47
10.06
10.92
13.47
10.95
13.50
16.26
15.70
18.46
28.60
19.56
15.70
12.90
91
6.74
Return on assets%
26.98
26.23
28.43
28.24
28.03
26.45
24.93
27.89
29.41
18.97
9.69
27.89
27.58
11
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.03
(1.63%)
2.60%
—
3.08
EPS growth%
16.94
16.02
17.80
17.94
19.95
19.15
20.47
22.12
21.27
11.70
9.85
20.47
18.54
73
0.02
Bookvalue per sh$
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.03
6.36%
0.83%
—
0.04
FCF per share$
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.01
0.05
7.07%
5.89%
—
0.04
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
0.04
1.96%
0.81%
—
14.23
Div yield (avg)%
16.57
19.39
20.80
20.30
17.97
16.23
14.09
16.42
18.11
20.90
5.81
16.42
17.56
53
24.74
Payout ratio%
22.90
20.76
21.45
24.15
26.73
28.15
30.61
31.07
33.66
21.49
3.28
30.61
25.44
64
35.00
Shares (diluted)M
44.45
46.80
48.17
47.86
56.38
54.08
54.35
51.91
55.83
36.11
36.92
3.13%
3.60%
79
17.44
Buyback yield%
17.39
17.42
18.37
17.92
16.66
18.05
19.07
18.37
17.17
12.02
3.19
18.05
17.67
25
0.732
D/E ratiox
1.142
1.027
1.036
0.961
0.839
0.766
0.790
0.845
0.852
0.550
0.717
0.839
0.907
92
1.133
Enterprise value$M
1.308
1.334
1.386
1.339
1.575
1.501
1.603
1.548
1.582
0.764
0.579
3.38%
3.19%
68
0.540
LT debt$M
0.682
0.704
0.650
0.668
0.722
0.704
0.618
0.665
0.664
0.659
0.538
(0.13%)
(2.56%)
51
Revenue
$1.146M
7.19%
1.00×
Cost of revenue
$0.592M
6.82%
0.97×
Operating expenses
$0.216M
7.99%
1.08×
Goodwill & intangibles
17.45%
Property and equipment
16.73%