1.028
Revenue$M
4.419
4.693
4.899
5.308
5.575
6.075
6.435
6.803
7.233
7.613
1.095
6.43%
6.02%
44
27.40
Revenue growth%
26.72
28.00
28.06
30.45
32.97
33.04
35.74
37.84
35.91
34.88
9.88
35.74
33.00
55
15.15
Gross margin%
8.54
10.13
10.65
12.71
15.48
13.07
13.98
11.56
9.92
10.83
12.48
11.56
11.19
29
18.65
Operating margin%
30.72
32.10
32.72
31.81
29.34
32.23
31.36
30.51
32.15
34.07
11.12
32.15
31.95
84
14.92
Net margin%
32.29
30.62
33.40
32.22
29.53
27.85
28.22
29.57
26.98
25.14
4.42
27.85
29.55
11
22.65
P/E ratio (avg)x
21.86
23.90
24.64
26.13
28.41
27.06
29.38
31.25
30.08
28.89
32.20
29.38
27.74
90
22.17
EV/EBITx
28.00
29.07
31.80
32.68
28.20
26.38
22.58
22.93
23.10
21.76
30.93
22.93
27.19
12
25.43
FCF yield (avg)%
20.00
19.46
17.69
18.73
19.30
22.22
20.88
22.00
19.14
18.75
13.51
20.88
19.38
37
8.57
FCF margin%
29.29
29.82
27.58
29.54
31.84
31.85
29.33
27.74
27.90
30.76
2.28
29.33
29.44
47
0.792
FCF / Net incomex
0.978
1.032
1.067
1.022
1.020
0.951
0.887
0.831
0.942
0.946
1.734
0.942
0.964
18
6.97
ROIC%
26.12
23.33
23.62
22.27
19.33
18.78
20.10
19.63
17.89
16.93
8.55
18.78
19.87
28
18.08
Return on equity%
18.29
19.44
17.79
17.77
18.06
17.67
20.54
20.96
20.37
18.29
11.98
20.37
18.29
10
7.81
Return on assets%
21.97
22.00
24.26
23.63
22.86
25.04
24.75
22.25
24.77
22.78
6.32
24.75
23.25
9
0.04
EPS$
0.06
0.07
0.08
0.08
0.08
0.09
0.09
0.09
0.09
0.10
0.04
2.71%
5.39%
—
13.39
EPS growth%
18.05
18.72
19.13
20.60
21.18
21.34
18.85
21.17
23.39
26.38
18.42
21.34
20.88
46
0.03
Bookvalue per sh$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
5.07%
5.20%
—
0.03
FCF per share$
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.07
2.09%
2.87%
—
0.08
Dividend per sh$
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.01
0.01
0.01
0.06
(4.91%)
(6.43%)
—
18.11
Div yield (avg)%
16.20
13.24
14.29
15.86
14.03
16.54
17.65
16.06
13.42
10.62
6.80
16.06
15.08
62
20.39
Payout ratio%
5.04
2.74
3.82
3.64
4.23
6.20
4.66
2.75
3.93
4.78
23.29
4.66
4.08
60
134.3
Shares (diluted)M
212.8
250.1
271.6
264.5
304.4
353.0
382.4
401.8
426.6
437.2
133.5
7.51%
9.30%
65
9.83
Buyback yield%
17.43
17.42
16.23
17.25
17.67
16.65
15.25
13.24
10.94
12.15
19.29
13.24
16.44
9
0.919
D/E ratiox
1.201
1.213
1.365
1.522
1.537
1.490
1.680
1.883
1.975
2.187
1.440
1.883
1.529
23
1.250
Enterprise value$M
0.525
0.470
0.449
0.425
0.449
0.443
0.445
0.476
0.430
0.412
10.00
(1.71%)
(2.67%)
38
4.227
LT debt$M
13.80
15.28
15.32
15.08
17.86
20.16
21.11
22.37
24.26
24.28
5.328
6.33%
6.88%
68
Revenue
$7.613M
6.02%
1.00×
Cost of revenue
$4.597M
6.06%
1.00×
Operating expenses
$1.663M
6.27%
1.02×
Property and equipment
17.41%