0.433
Revenue$M
1.605
1.701
1.801
1.850
1.938
1.992
2.122
2.259
2.384
2.498
0.446
5.21%
5.19%
23
20.60
Revenue growth%
15.36
17.25
19.16
21.95
22.31
22.45
20.12
18.11
16.52
16.18
14.08
18.11
18.64
33
17.39
Gross margin%
8.40
8.90
9.75
10.87
8.60
8.99
8.46
5.77
4.53
2.96
18.04
5.77
8.53
35
24.77
Operating margin%
1.39
0.40
2.11
4.15
3.21
1.01
0.40
0.40
0.83
0.56
8.81
0.56
0.92
79
7.00
Net margin%
16.71
17.16
16.55
19.17
20.64
20.93
20.24
19.38
20.13
20.65
18.92
20.24
19.76
65
25.64
P/E ratio (avg)x
9.330
8.129
8.891
9.685
9.740
8.904
7.923
8.283
8.392
7.464
37.04
8.283
8.642
19
35.44
EV/EBITx
26.37
23.67
21.38
19.38
17.12
16.87
16.75
17.05
16.78
14.77
8.097
16.78
17.09
67
14.49
FCF yield (avg)%
21.66
23.39
25.41
26.13
25.21
25.67
23.15
25.67
25.06
26.89
6.38
25.67
25.31
66
2.62
FCF margin%
13.16
13.45
14.35
11.68
11.97
12.44
11.15
12.42
14.28
12.07
27.14
12.42
12.43
89
0.672
FCF / Net incomex
1.276
1.233
1.432
1.670
1.792
1.772
1.907
1.836
1.796
1.753
1.111
1.796
1.763
7
10.45
ROIC%
20.74
20.55
21.23
22.39
24.46
25.94
24.00
22.77
25.70
23.78
20.90
24.00
23.27
45
20.75
Return on equity%
17.63
18.30
16.32
17.29
19.16
21.86
21.10
18.47
16.85
17.43
23.27
18.47
17.97
54
8.53
Return on assets%
0.40
1.71
3.06
2.09
4.19
6.31
8.62
10.46
10.92
13.42
28.04
10.46
5.25
9
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
9.34%
10.00%
—
22.15
EPS growth%
7.75
7.51
4.67
7.17
9.16
9.07
7.81
8.02
6.86
8.06
4.87
8.02
7.78
66
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(5.01%)
(4.52%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.49%)
(1.02%)
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
8.19%
6.40%
—
2.19
Div yield (avg)%
12.14
13.28
10.56
13.31
15.61
14.09
13.66
14.20
13.04
10.30
28.89
13.66
13.30
44
13.18
Payout ratio%
27.06
28.16
30.14
28.50
27.70
28.03
26.73
24.47
25.72
26.01
19.18
26.01
27.38
29
63.80
Shares (diluted)M
100.0
114.6
133.3
138.2
167.8
176.1
195.1
214.8
212.5
226.4
62.98
6.17%
10.21%
93
16.42
Buyback yield%
5.47
6.98
7.38
5.93
5.73
4.39
2.40
0.40
1.18
3.73
14.85
2.40
4.93
75
0.905
D/E ratiox
1.556
1.688
1.676
1.767
1.663
1.598
1.724
1.785
1.740
1.779
0.207
1.740
1.706
32
1.560
Enterprise value$M
1.832
1.894
2.087
2.266
2.297
2.296
2.650
2.872
2.774
3.039
2.051
5.76%
5.84%
7
0.367
LT debt$M
2.723
3.032
3.162
3.462
3.572
3.807
4.214
4.940
5.088
5.719
2.207
9.87%
8.17%
29
Revenue
$2.498M
5.19%
1.00×
Cost of revenue
$1.168M
5.36%
1.02×
Operating expenses
$0.599M
5.07%
0.99×
Property and equipment
15.00%