0.046
Revenue$M
0.052
0.053
0.053
0.054
0.056
0.056
0.057
0.057
0.058
0.059
0.049
1.11%
1.28%
69
15.26
Revenue growth%
19.74
17.71
19.11
21.78
21.70
22.99
25.56
24.41
25.01
25.84
26.74
25.01
22.38
22
21.67
Gross margin%
20.69
20.44
22.30
21.69
22.36
22.32
21.79
18.90
19.40
21.16
28.36
21.16
21.43
31
24.32
Operating margin%
19.58
18.60
16.64
13.85
10.86
13.79
11.65
12.71
13.71
15.23
4.69
13.71
13.82
46
20.06
Net margin%
12.64
13.35
13.55
13.78
11.13
12.23
12.77
10.76
12.69
9.91
20.32
12.23
12.67
64
19.22
P/E ratio (avg)x
11.88
11.61
11.66
13.37
14.65
16.52
17.80
19.07
21.94
22.94
27.66
19.07
15.59
31
27.29
EV/EBITx
33.89
40.13
43.88
49.78
52.09
54.47
60.94
62.11
74.47
80.78
18.02
62.11
53.28
94
29.94
FCF yield (avg)%
18.13
20.65
22.42
24.93
25.27
28.17
28.00
30.41
28.19
28.06
16.54
28.17
26.64
82
28.72
FCF margin%
15.52
14.56
15.87
12.89
10.15
11.94
10.85
8.34
10.31
7.91
29.17
10.31
11.39
48
0.787
FCF / Net incomex
0.702
0.719
0.824
0.854
0.987
1.066
1.042
1.175
1.230
1.306
0.975
1.175
1.015
51
20.70
ROIC%
9.89
12.13
9.24
6.31
7.49
10.02
10.59
11.04
12.38
14.91
2.28
11.04
10.31
72
4.76
Return on equity%
20.10
18.65
16.86
19.23
20.29
20.28
19.55
20.32
20.88
21.48
28.13
20.32
20.19
84
14.79
Return on assets%
20.93
23.33
21.72
21.06
20.43
21.64
21.07
20.66
20.00
18.44
17.06
20.66
21.00
85
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(1.91%)
(1.87%)
—
11.16
EPS growth%
3.75
3.05
2.40
0.92
2.50
1.78
2.00
0.81
2.87
3.77
29.45
2.00
2.45
92
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.20%
4.75%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(8.21%)
(4.72%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.08%)
(4.78%)
—
3.68
Div yield (avg)%
16.11
14.76
15.86
13.40
15.17
17.75
14.84
14.16
15.46
18.41
15.02
15.46
15.32
16
4.19
Payout ratio%
18.26
18.68
20.10
22.07
20.76
21.68
24.50
23.62
24.71
22.19
15.39
23.62
21.88
38
8.921
Shares (diluted)M
14.55
15.53
16.19
17.40
20.87
21.71
21.64
24.80
24.55
24.56
9.081
3.31%
5.60%
93
27.63
Buyback yield%
10.47
8.38
6.37
6.12
7.13
6.24
7.50
8.91
6.07
8.89
12.14
7.50
7.32
39
1.056
D/E ratiox
0.612
0.627
0.754
0.855
0.832
0.881
0.896
1.020
0.996
1.196
0.742
0.996
0.868
69
0.051
Enterprise value$M
0.032
0.034
0.032
0.029
0.027
0.028
0.026
0.023
0.021
0.023
0.019
(3.11%)
(2.59%)
73
—
LT debt$M
—
—
—
—
—
—
—
—
—
—
0.039
0.23%
(2.41%)
53
Revenue
$0.059M
1.28%
1.00×
Cost of revenue
$0.033M
1.65%
1.04×
Operating expenses
$0.014M
0.93%
0.97×
Property and equipment
14.17%