2.984
Revenue$M
2.947
3.080
3.155
3.314
3.477
3.561
3.733
3.814
3.917
3.236
3.373
3.39%
3.20%
85
28.47
Revenue growth%
33.13
33.20
33.02
31.33
31.93
31.21
32.52
32.50
29.99
15.79
6.07
31.93
32.32
21
12.28
Gross margin%
31.86
33.75
32.18
29.46
28.69
27.98
25.97
23.38
21.30
25.68
3.57
25.97
29.08
11
13.82
Operating margin%
3.27
4.51
3.58
2.72
4.91
6.54
8.92
8.98
7.38
9.48
5.38
7.38
4.90
9
12.61
Net margin%
2.19
3.59
3.55
5.82
6.09
6.02
3.77
6.14
5.92
16.02
24.28
6.02
4.79
51
24.72
P/E ratio (avg)x
79.19
81.92
92.48
104.2
106.1
126.6
144.4
147.8
157.0
32.19
10.09
144.4
105.2
79
20.92
EV/EBITx
59.91
60.39
63.63
61.43
67.99
71.10
79.40
92.39
97.03
26.17
20.02
79.40
65.81
86
22.74
FCF yield (avg)%
21.38
22.06
20.20
21.67
19.79
18.77
20.26
17.72
16.13
24.11
6.73
18.77
20.23
51
12.39
FCF margin%
5.00
7.09
8.78
7.25
8.90
9.69
11.66
10.10
10.05
25.46
2.62
10.05
8.84
26
0.884
FCF / Net incomex
0.766
0.845
0.846
1.023
1.129
1.308
1.386
1.352
1.610
0.826
0.239
1.352
1.076
52
5.19
ROIC%
4.53
3.91
3.21
4.36
2.39
2.51
0.40
0.40
1.49
28.89
29.32
1.49
2.86
57
25.26
Return on equity%
23.59
21.40
24.10
21.62
24.62
27.02
29.54
31.53
29.52
21.55
26.84
29.52
24.36
36
18.54
Return on assets%
23.96
23.19
26.05
27.63
26.21
27.23
26.12
25.66
27.82
29.00
4.87
26.21
26.08
86
0.02
EPS$
0.04
0.04
0.04
0.05
0.06
0.06
0.06
0.07
0.07
0.02
0.02
5.81%
5.88%
—
9.02
EPS growth%
29.19
29.52
27.52
27.04
29.39
28.61
30.72
32.15
30.06
29.32
2.97
30.06
29.29
64
0.02
Bookvalue per sh$
0.07
0.08
0.08
0.09
0.10
0.09
0.10
0.11
0.12
0.05
0.07
5.54%
5.78%
—
0.02
FCF per share$
0.11
0.13
0.14
0.16
0.16
0.16
0.19
0.20
0.23
0.05
0.04
8.26%
8.89%
—
0.03
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.06
0.03
(0.57%)
(1.82%)
—
18.77
Div yield (avg)%
1.98
1.97
2.44
0.60
0.40
1.36
0.40
0.40
0.40
5.53
21.26
0.40
0.95
29
19.92
Payout ratio%
0.71
2.45
0.40
0.40
0.40
0.40
0.40
0.40
0.42
16.55
11.02
0.40
0.40
32
58.64
Shares (diluted)M
92.62
110.8
112.6
122.5
120.1
143.2
161.5
175.4
193.2
59.78
58.75
9.54%
10.13%
6
13.05
Buyback yield%
26.70
26.42
23.82
23.57
24.90
23.90
26.85
25.09
23.25
18.79
19.22
24.90
25.00
95
0.815
D/E ratiox
0.279
0.282
0.276
0.284
0.270
0.268
0.289
0.269
0.265
1.297
1.043
0.269
0.273
83
1.162
Enterprise value$M
0.771
0.792
0.920
0.879
1.017
1.122
1.135
1.263
1.426
1.981
1.820
10.17%
6.41%
46
2.870
LT debt$M
2.708
3.127
3.426
3.562
4.096
4.165
4.011
4.141
4.817
3.634
3.226
6.22%
5.44%
67
Revenue
$3.917M
3.20%
1.00×
Cost of revenue
$2.180M
3.24%
1.00×
Operating expenses
$0.607M
2.97%
0.98×
Property and equipment
17.16%