0.182
Revenue$M
1.074
1.119
1.175
1.177
1.198
1.205
1.261
1.297
1.362
0.201
0.222
2.95%
3.04%
11
10.75
Revenue growth%
35.75
34.37
31.98
34.41
37.36
37.50
38.76
40.37
42.82
24.95
13.62
38.76
36.56
48
12.83
Gross margin%
5.91
7.48
7.70
10.13
7.97
6.03
5.54
3.87
4.53
18.55
9.43
5.54
6.76
85
12.01
Operating margin%
9.09
10.50
12.12
10.76
13.74
12.82
15.17
14.12
17.06
22.14
24.57
14.12
12.47
89
25.50
Net margin%
5.40
2.71
1.01
2.37
2.20
2.42
1.21
2.47
5.38
27.11
12.34
2.42
2.45
75
18.50
P/E ratio (avg)x
34.49
37.79
37.15
37.11
39.76
46.02
46.14
44.47
51.36
25.97
20.44
46.02
38.77
47
36.79
EV/EBITx
19.12
19.18
17.48
15.33
15.87
15.75
16.96
14.78
15.21
37.30
7.753
15.75
16.42
66
14.61
FCF yield (avg)%
5.50
7.12
5.33
6.10
7.56
7.93
8.02
8.92
9.54
29.62
23.38
8.02
7.71
94
15.40
FCF margin%
1.23
3.79
3.37
1.39
0.40
1.98
0.40
1.19
1.78
15.23
23.75
1.19
1.31
87
0.390
FCF / Net incomex
0.867
0.857
0.889
0.895
0.863
0.762
0.833
0.884
0.881
1.037
1.763
0.863
0.865
25
14.09
ROIC%
15.06
13.83
12.66
11.91
13.92
16.78
16.66
18.98
20.80
16.09
29.55
16.78
15.20
62
27.18
Return on equity%
20.85
20.58
21.14
19.37
22.00
22.61
22.65
22.88
23.04
28.28
17.27
22.65
22.30
59
26.80
Return on assets%
24.86
26.06
28.05
30.52
28.03
29.50
29.22
31.35
30.15
4.42
29.07
29.50
28.64
58
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
1.97%
1.90%
—
17.25
EPS growth%
13.54
13.69
15.56
16.83
17.29
15.12
16.54
15.06
17.27
19.71
24.21
16.54
15.81
55
—
Bookvalue per sh$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.01
0.01
7.20%
6.78%
—
0.01
FCF per share$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.20%
5.64%
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.01
0.01
9.49%
7.70%
—
21.27
Div yield (avg)%
19.59
17.30
16.34
16.94
18.22
16.91
18.13
20.66
18.84
19.86
23.09
18.22
18.17
55
16.61
Payout ratio%
0.44
0.40
0.57
2.24
0.85
0.40
0.40
0.69
0.40
24.17
22.30
0.40
0.50
24
51.56
Shares (diluted)M
54.09
55.87
57.59
58.91
52.95
57.86
63.54
58.39
59.69
50.27
51.97
0.26%
0.63%
56
23.38
Buyback yield%
27.09
24.85
26.23
28.19
25.23
26.26
24.81
22.69
24.11
25.93
9.25
24.81
25.73
76
0.254
D/E ratiox
1.209
1.146
1.104
1.037
1.092
0.968
0.888
0.794
0.853
1.518
1.672
0.888
1.064
43
1.082
Enterprise value$M
1.740
1.742
1.926
2.246
2.162
2.312
2.743
2.726
2.911
1.229
0.792
5.33%
6.92%
69
1.629
LT debt$M
1.330
1.485
1.464
1.673
1.841
1.831
1.812
1.934
2.162
0.882
0.675
5.27%
6.13%
35
Revenue
$1.362M
3.04%
1.00×
Cost of revenue
$0.798M
3.01%
1.00×
Operating expenses
$0.169M
3.86%
1.08×
Property and equipment
14.37%