0.349
Revenue$M
2.900
2.953
2.962
3.062
3.043
3.095
3.115
3.100
3.176
3.184
0.361
0.91%
0.84%
26
4.57
Revenue growth%
12.76
15.44
13.58
12.90
10.86
11.76
13.44
13.74
11.09
10.23
18.32
11.76
12.83
19
23.56
Gross margin%
4.57
6.89
8.96
6.51
3.98
6.17
5.25
3.64
4.41
3.43
12.96
4.41
4.91
15
24.72
Operating margin%
14.01
11.27
13.73
15.59
18.06
20.16
22.95
22.46
24.78
22.45
3.74
22.46
19.11
37
27.04
Net margin%
13.10
15.04
16.88
17.67
20.27
22.45
22.60
21.50
20.35
20.89
27.58
21.50
20.31
11
23.92
P/E ratio (avg)x
18.50
20.15
18.87
17.12
17.92
16.05
15.41
13.84
12.39
11.93
21.20
13.84
16.59
78
37.54
EV/EBITx
58.49
62.27
73.03
75.32
77.06
78.53
92.87
97.98
108.4
116.2
19.90
97.98
77.80
6
27.84
FCF yield (avg)%
24.50
24.18
26.31
25.38
25.46
22.48
19.86
17.71
16.26
17.25
26.65
17.71
23.33
78
15.24
FCF margin%
9.81
12.14
12.44
13.42
11.85
13.16
12.54
12.24
12.77
13.01
4.22
12.77
12.49
48
1.388
FCF / Net incomex
1.251
1.433
1.479
1.730
1.940
2.230
2.388
2.357
2.631
3.120
0.241
2.388
2.085
79
20.62
ROIC%
21.43
21.29
19.48
19.72
17.92
20.26
18.51
19.53
19.47
17.32
9.36
19.47
19.50
77
11.49
Return on equity%
14.05
13.12
11.84
9.28
10.04
12.05
9.32
8.43
8.14
7.43
4.75
8.43
9.68
53
6.95
Return on assets%
27.42
28.23
28.92
30.18
27.66
29.50
28.90
31.88
33.43
32.83
20.22
31.88
29.21
89
0.22
EPS$
0.38
0.38
0.36
0.40
0.43
0.46
0.43
0.44
0.42
0.47
0.23
1.90%
3.14%
—
12.88
EPS growth%
31.78
30.19
32.33
32.06
34.55
32.09
32.69
32.29
31.48
33.31
27.74
32.29
32.19
47
0.32
Bookvalue per sh$
0.23
0.20
0.21
0.23
0.22
0.20
0.20
0.17
0.16
0.18
0.12
(4.21%)
(3.43%)
—
0.33
FCF per share$
0.34
0.34
0.39
0.46
0.46
0.46
0.51
0.53
0.62
0.67
0.29
7.95%
8.83%
—
0.10
Dividend per sh$
0.16
0.18
0.18
0.17
0.20
0.21
0.23
0.27
0.30
0.33
0.15
10.79%
7.69%
—
19.40
Div yield (avg)%
24.01
24.11
22.01
24.29
24.23
24.22
25.49
22.78
22.78
21.26
12.12
22.78
24.06
28
26.70
Payout ratio%
6.66
6.20
8.35
11.20
9.00
11.34
10.52
9.23
11.63
9.08
2.86
10.52
9.15
65
3.744
Shares (diluted)M
3.381
3.060
3.269
2.782
2.683
2.637
2.247
2.182
2.062
2.137
3.529
(4.45%)
(5.47%)
67
5.26
Buyback yield%
10.18
10.69
11.49
8.84
11.82
14.71
11.87
10.62
10.23
10.98
16.97
10.98
10.84
88
1.235
D/E ratiox
1.404
1.365
1.521
1.416
1.629
1.505
1.537
1.518
1.416
1.323
0.125
1.505
1.461
48
1.867
Enterprise value$M
1.897
1.948
1.844
1.804
1.669
1.640
1.800
1.973
1.802
1.834
0.946
1.91%
0.51%
87
0.148
LT debt$M
0.752
0.703
0.742
0.717
0.718
0.788
0.858
0.769
0.740
0.749
0.953
0.84%
0.41%
59
Revenue
$3.184M
0.84%
1.00×
Cost of revenue
$2.201M
0.96%
1.01×
Operating expenses
$0.528M
0.50%
0.97×
Property and equipment
18.28%
Cash and investments
16.77%
Spread over hurdle
(1.86%)