2.247
Revenue$M
3.148
3.321
3.431
3.587
3.725
3.802
3.901
4.112
4.158
2.497
2.746
3.00%
3.36%
29
26.33
Revenue growth%
20.84
20.80
20.60
21.79
22.97
21.52
19.83
18.02
18.15
21.35
8.08
19.83
20.82
21
12.21
Gross margin%
6.38
5.47
2.72
0.40
0.40
1.16
1.62
2.54
0.40
6.12
12.33
1.16
2.08
53
6.91
Operating margin%
17.52
16.56
18.75
18.71
16.22
14.24
16.88
17.19
16.35
13.25
11.84
16.35
17.03
14
5.25
Net margin%
21.21
22.94
21.29
21.94
20.93
23.87
25.88
25.10
27.19
13.12
3.08
25.10
22.44
9
9.176
P/E ratio (avg)x
37.28
38.16
41.19
41.86
45.18
49.75
46.14
48.64
52.72
12.22
16.67
48.64
43.52
87
10.80
EV/EBITx
5.680
5.367
5.650
5.144
4.579
4.078
4.434
4.875
4.349
19.13
25.02
4.434
5.009
66
4.22
FCF yield (avg)%
15.70
18.28
15.95
18.05
19.46
20.02
17.61
16.09
13.21
5.08
11.79
17.61
16.85
30
16.28
FCF margin%
7.85
9.13
8.25
8.34
7.86
8.74
8.62
7.86
7.06
16.39
9.97
7.86
8.06
55
1.342
FCF / Net incomex
0.520
0.567
0.577
0.550
0.571
0.599
0.671
0.617
0.551
1.571
0.468
0.599
0.569
34
10.69
ROIC%
15.27
17.21
18.57
20.70
21.45
19.17
19.82
17.21
18.06
9.73
12.79
19.17
18.32
42
7.21
Return on equity%
20.39
21.77
22.55
23.52
24.45
21.47
20.23
21.32
22.90
17.89
18.65
21.47
22.16
77
13.22
Return on assets%
16.63
13.65
13.69
13.66
14.36
14.52
14.36
12.99
13.72
20.51
10.25
14.36
14.04
60
—
EPS$
—
—
—
—
—
—
—
0.01
0.01
—
—
2.76%
2.01%
—
9.97
EPS growth%
9.91
9.40
8.65
6.49
7.39
8.01
7.66
8.50
8.54
4.42
13.55
8.01
8.52
18
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
7.67%
9.21%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
0.01
—
(5.64%)
(4.57%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.03%)
(2.76%)
—
11.40
Div yield (avg)%
34.70
32.16
34.27
32.68
34.29
34.47
36.58
35.38
36.80
5.72
4.36
35.38
34.59
12
9.57
Payout ratio%
37.09
39.88
39.98
42.72
44.91
42.22
41.32
41.71
42.33
12.75
22.59
42.22
41.52
69
0.290
Shares (diluted)B
0.515
0.609
0.684
0.704
0.824
0.880
0.979
1.169
1.212
0.287
0.292
11.47%
11.78%
23
8.27
Buyback yield%
2.66
5.61
3.26
0.55
0.84
2.10
1.70
2.46
0.51
8.75
29.19
1.70
2.05
89
0.565
D/E ratiox
0.835
0.956
0.962
0.982
1.004
1.030
1.144
1.049
1.153
0.672
1.355
1.049
0.993
79
3.102
Enterprise value$M
1.409
1.463
1.550
1.375
1.224
1.161
1.074
0.970
1.070
3.905
2.237
(4.89%)
(2.78%)
64
3.193
LT debt$M
3.646
3.624
3.749
4.032
4.017
4.299
4.320
4.630
4.129
3.311
4.508
0.48%
2.23%
49
Revenue
$4.158M
3.36%
1.00×
Cost of revenue
$1.915M
3.75%
1.04×
Operating expenses
$0.919M
3.01%
0.97×
Property and equipment
16.48%