1.914
Revenue$M
1.929
1.997
2.031
2.041
2.061
2.039
2.028
2.022
2.035
2.074
2.107
0.13%
0.91%
66
11.85
Revenue growth%
11.88
9.44
11.84
11.46
12.36
10.43
7.67
6.37
3.47
1.03
29.65
6.37
9.94
78
27.74
Gross margin%
8.30
10.34
12.16
12.04
12.27
11.95
11.93
13.44
10.60
10.48
3.70
11.93
11.94
72
15.72
Operating margin%
17.74
19.40
19.33
21.27
20.45
19.47
19.66
17.25
19.08
18.79
5.01
19.08
19.36
75
20.48
Net margin%
24.92
27.90
26.28
27.23
29.91
29.73
28.16
30.49
30.02
31.27
15.20
30.02
28.95
6
36.30
P/E ratio (avg)x
8.226
7.651
8.455
8.546
9.480
9.954
10.25
9.343
9.146
9.164
28.85
9.343
9.155
5
18.16
EV/EBITx
10.79
9.814
8.638
8.875
9.436
8.554
8.542
8.675
8.088
7.599
35.10
8.542
8.657
93
21.46
FCF yield (avg)%
5.10
7.32
9.42
7.27
8.57
11.21
8.35
5.38
6.33
9.21
10.63
8.35
7.84
32
24.78
FCF margin%
28.06
27.51
27.84
27.79
29.96
30.42
27.48
27.93
25.34
24.69
25.19
27.48
27.82
70
0.576
FCF / Net incomex
0.800
0.739
0.651
0.651
0.605
0.542
0.575
0.635
0.668
0.654
0.817
0.635
0.651
58
12.39
ROIC%
25.00
27.10
28.46
31.24
28.73
26.26
25.12
26.94
28.10
28.07
6.20
26.94
27.59
81
24.55
Return on equity%
13.33
12.35
10.37
9.43
8.65
7.61
7.62
8.84
10.45
10.84
28.22
8.84
9.90
15
23.81
Return on assets%
31.55
28.85
26.64
27.33
25.02
22.42
20.70
20.02
18.66
21.64
18.50
20.70
23.72
67
0.05
EPS$
0.05
0.04
0.04
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.06
3.23%
(1.63%)
—
18.68
EPS growth%
30.36
31.27
31.03
28.13
28.82
26.69
25.52
26.62
25.55
25.23
14.61
25.55
27.41
15
0.02
Bookvalue per sh$
0.08
0.09
0.10
0.11
0.12
0.14
0.15
0.17
0.18
0.21
0.03
11.10%
11.29%
—
0.05
FCF per share$
0.05
0.05
0.06
0.06
0.06
0.07
0.08
0.08
0.09
0.09
0.02
9.40%
6.55%
—
0.05
Dividend per sh$
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.04
1.18%
1.35%
—
19.40
Div yield (avg)%
18.87
19.22
17.16
17.11
15.81
18.26
15.31
15.13
13.55
14.87
2.19
15.13
16.46
63
20.78
Payout ratio%
24.35
26.88
25.49
27.45
27.50
26.68
29.53
32.33
33.41
35.28
22.25
32.33
27.47
12
42.17
Shares (diluted)M
44.97
48.43
48.99
48.89
48.13
46.41
45.83
43.57
44.24
50.57
41.52
1.00%
0.86%
55
12.63
Buyback yield%
11.23
11.54
9.68
9.63
11.17
11.38
10.54
8.36
8.50
5.58
22.59
8.50
10.11
80
0.811
D/E ratiox
0.601
0.641
0.674
0.683
0.669
0.651
0.689
0.599
0.649
0.651
0.612
0.651
0.651
94
1.936
Enterprise value$M
0.198
0.175
0.167
0.174
0.186
0.182
0.194
0.165
0.140
0.142
1.441
(5.22%)
(4.37%)
90
1.150
LT debt$M
2.491
2.499
2.761
2.813
3.262
3.567
3.547
3.959
3.845
4.256
1.550
5.46%
6.08%
77
Revenue
$2.074M
0.91%
1.00×
Cost of revenue
$1.204M
0.98%
1.01×
Operating expenses
$0.311M
0.88%
1.00×
Property and equipment
19.50%