0.027
Revenue$M
0.034
0.037
0.040
0.044
0.049
0.052
0.057
0.062
0.066
0.070
0.030
7.53%
8.45%
41
10.57
Revenue growth%
12.44
12.42
15.22
15.13
15.34
17.97
15.90
14.21
11.43
11.59
4.23
14.21
14.67
55
8.40
Gross margin%
4.30
5.16
4.33
5.89
3.64
5.63
6.07
6.47
7.01
8.00
23.79
6.47
5.76
44
27.91
Operating margin%
16.59
13.80
13.55
10.93
9.92
12.27
12.85
12.17
9.54
11.64
7.19
12.17
12.22
11
18.80
Net margin%
17.61
19.73
18.37
15.42
17.64
19.94
20.87
22.29
20.36
18.91
23.65
20.36
19.32
55
30.42
P/E ratio (avg)x
37.45
40.25
40.36
41.45
39.78
35.66
34.48
31.05
29.96
28.10
9.855
31.05
36.55
78
23.92
EV/EBITx
22.87
22.58
22.96
24.51
25.29
27.67
25.62
26.51
27.15
25.27
37.04
26.51
25.28
55
10.07
FCF yield (avg)%
9.15
8.02
8.54
8.76
9.86
11.45
8.73
10.69
12.45
11.43
9.69
11.43
9.50
78
23.60
FCF margin%
4.84
4.20
4.22
5.79
7.93
9.99
9.46
9.66
10.97
10.63
17.90
9.99
8.69
23
1.310
FCF / Net incomex
1.958
2.316
2.461
2.916
3.274
3.757
3.893
4.239
4.319
5.084
1.179
4.239
3.516
18
10.16
ROIC%
21.85
24.81
22.68
23.41
25.38
26.48
25.58
25.94
25.34
27.93
14.82
25.94
25.36
49
8.84
Return on equity%
1.42
2.39
3.60
1.73
0.40
0.40
1.13
0.40
1.71
3.10
21.72
1.13
1.57
80
3.60
Return on assets%
27.86
27.47
28.10
25.26
23.86
24.28
25.16
27.52
25.53
26.52
27.84
25.53
26.02
66
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
—
—
(8.91%)
(7.31%)
—
3.55
EPS growth%
17.49
16.51
19.13
16.14
14.35
16.09
18.19
18.55
19.79
21.20
27.06
18.55
17.84
58
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.34%)
(1.79%)
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
3.39%
(1.04%)
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
0.01
0.01
0.01
8.77%
6.40%
—
21.89
Div yield (avg)%
6.60
4.43
4.67
2.83
2.03
0.40
1.01
0.40
1.58
4.12
28.91
1.01
2.43
71
19.26
Payout ratio%
5.37
3.41
3.26
3.58
0.93
0.78
0.87
0.40
0.40
0.40
23.57
0.40
0.90
44
7.223
Shares (diluted)M
6.975
7.557
7.257
6.778
6.498
7.394
6.689
7.457
7.715
8.120
7.150
4.56%
2.45%
46
19.85
Buyback yield%
7.08
9.42
8.07
9.56
10.37
7.54
7.86
6.81
8.75
10.07
17.76
7.86
8.41
58
1.525
D/E ratiox
0.248
0.252
0.264
0.298
0.346
0.396
0.398
0.408
0.461
0.445
1.247
0.408
0.371
13
0.011
Enterprise value$M
0.127
0.124
0.143
0.143
0.150
0.180
0.185
0.189
0.201
0.214
0.053
7.30%
6.83%
35
0.023
LT debt$M
0.093
0.099
0.102
0.110
0.127
0.133
0.150
0.179
0.201
0.239
0.069
13.54%
10.69%
31
Revenue
$0.070M
8.45%
1.00×
Cost of revenue
$0.049M
8.45%
1.00×
Operating expenses
$0.012M
9.04%
1.06×
Property and equipment
17.03%