0.270
Revenue$M
1.067
1.131
1.171
1.190
1.247
1.288
1.353
1.425
1.506
1.550
0.283
4.45%
4.14%
70
9.19
Revenue growth%
3.32
2.12
1.39
1.85
1.90
0.40
0.51
3.28
0.66
0.40
4.67
0.51
1.62
60
2.17
Gross margin%
10.88
11.93
10.19
11.12
12.56
15.07
16.52
18.92
19.72
22.23
29.61
18.92
13.82
11
18.39
Operating margin%
29.21
27.07
27.54
29.28
29.70
29.86
26.89
29.17
29.81
29.48
6.99
29.48
29.24
65
18.49
Net margin%
27.03
25.57
25.69
24.76
24.90
23.79
24.09
26.06
26.84
26.45
20.48
26.06
25.63
15
32.65
P/E ratio (avg)x
45.86
48.36
50.01
54.41
62.01
61.72
59.19
67.10
71.38
78.22
36.93
67.10
60.46
72
24.42
EV/EBITx
12.92
13.87
13.13
14.73
15.77
16.05
16.42
16.24
15.34
15.76
17.39
16.05
15.55
52
26.98
FCF yield (avg)%
23.97
21.75
24.73
23.91
24.00
26.76
24.89
24.24
21.84
20.44
11.73
24.24
23.98
56
18.35
FCF margin%
19.50
18.97
16.09
18.58
18.09
16.84
17.63
16.41
18.55
18.63
10.75
17.63
18.32
58
1.234
FCF / Net incomex
1.302
1.301
1.330
1.213
1.303
1.135
1.089
1.122
1.064
1.132
1.238
1.122
1.174
39
9.20
ROIC%
15.71
16.81
15.36
15.70
17.80
19.51
17.23
19.42
19.16
21.53
19.57
19.42
17.51
76
27.82
Return on equity%
15.71
18.64
16.35
17.91
20.77
19.30
21.13
23.53
23.13
23.12
29.16
23.12
20.03
39
24.08
Return on assets%
27.96
27.71
27.11
25.53
26.17
27.98
28.50
31.09
32.26
31.29
4.76
31.09
27.97
44
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.01
12.50%
10.89%
—
27.42
EPS growth%
0.40
2.01
1.64
3.08
1.26
2.01
0.69
2.42
0.40
3.28
2.10
2.01
1.83
60
—
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
1.97%
2.34%
—
—
FCF per share$
—
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
5.94%
4.66%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(0.32%)
(0.76%)
—
15.29
Div yield (avg)%
10.95
8.38
5.62
4.50
3.36
6.05
3.30
5.57
3.23
4.59
22.43
4.59
5.08
51
8.83
Payout ratio%
5.89
5.08
3.71
3.45
1.10
0.79
0.40
1.34
1.68
2.23
26.53
1.34
1.96
15
168.8
Shares (diluted)M
223.4
209.3
208.6
238.8
244.7
257.3
264.7
273.7
282.9
272.1
164.4
2.14%
1.59%
82
5.29
Buyback yield%
18.69
17.33
15.19
15.01
15.05
14.90
17.79
20.41
22.56
20.80
27.33
20.41
17.56
70
0.788
D/E ratiox
0.969
0.882
0.854
0.882
0.796
0.743
0.715
0.768
0.689
0.645
0.172
0.715
0.782
68
1.115
Enterprise value$M
0.474
0.509
0.530
0.493
0.536
0.610
0.600
0.628
0.656
0.677
0.306
4.79%
4.97%
92
0.166
LT debt$M
0.415
0.398
0.426
0.400
0.401
0.408
0.372
0.342
0.389
0.441
1.488
1.93%
0.97%
70
Revenue
$1.550M
4.14%
1.00×
Cost of revenue
$0.817M
3.92%
0.98×
Operating expenses
$0.312M
4.13%
1.00×
Property and equipment
17.00%