0.330
Revenue$M
0.702
0.705
0.715
0.715
0.714
0.704
0.718
0.707
0.715
0.732
0.370
0.49%
0.38%
66
2.36
Revenue growth%
19.79
17.63
18.90
16.41
17.89
19.84
18.39
20.48
20.48
20.74
4.39
20.48
19.34
66
2.08
Gross margin%
25.72
25.53
24.09
22.15
20.51
18.14
19.60
20.91
22.99
20.72
16.10
20.72
21.53
33
11.96
Operating margin%
3.58
2.48
3.06
2.89
3.26
3.69
4.58
1.75
0.40
0.40
12.22
1.75
2.98
61
23.91
Net margin%
18.47
18.37
20.72
21.14
20.67
22.56
24.64
21.67
21.83
22.99
11.22
22.56
21.41
28
9.466
P/E ratio (avg)x
69.30
82.14
87.44
87.58
88.23
103.6
105.1
103.5
123.7
121.5
27.95
105.1
95.87
23
29.12
EV/EBITx
32.25
28.87
28.29
27.22
29.29
26.77
29.61
32.68
35.82
35.56
20.89
32.68
29.45
44
23.96
FCF yield (avg)%
3.42
1.20
0.40
0.40
0.40
0.40
1.86
3.59
1.32
2.41
15.33
1.86
1.26
13
28.28
FCF margin%
6.96
7.84
9.03
6.75
6.56
7.13
4.39
2.48
4.61
2.18
9.69
4.39
6.65
37
1.652
FCF / Net incomex
2.604
2.818
2.777
2.829
2.932
3.367
3.413
4.040
4.733
5.213
0.237
4.040
3.149
41
4.80
ROIC%
21.01
23.19
22.38
25.35
28.29
30.39
27.58
29.38
26.75
26.40
22.29
27.58
26.57
68
14.26
Return on equity%
21.25
18.27
18.42
19.78
22.12
21.80
18.84
21.60
23.85
26.65
7.62
21.80
21.42
78
3.57
Return on assets%
16.68
16.08
18.48
19.38
19.14
17.59
18.20
19.64
22.23
23.94
19.34
19.64
18.81
39
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.14%
8.27%
—
11.44
EPS growth%
7.13
6.21
4.31
1.43
0.40
0.66
2.91
0.84
2.45
1.32
5.29
1.32
1.94
43
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
12.81%
8.71%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.91%
4.87%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.13%)
(1.47%)
—
17.89
Div yield (avg)%
17.47
15.95
18.54
20.13
20.26
21.30
20.35
19.67
16.91
18.78
12.33
19.67
19.23
86
19.06
Payout ratio%
31.47
31.94
30.43
30.56
33.36
33.04
31.39
29.09
28.62
26.97
7.78
29.09
30.97
34
1.439
Shares (diluted)B
2.308
2.248
2.349
2.485
2.862
3.359
3.291
3.275
3.335
3.242
1.469
2.53%
3.96%
49
7.01
Buyback yield%
16.41
14.23
13.46
12.08
13.55
15.20
16.81
17.50
20.25
21.54
22.61
17.50
15.81
68
0.711
D/E ratiox
1.953
2.010
2.202
2.160
2.072
2.143
2.351
2.591
2.791
2.726
1.107
2.591
2.181
11
0.305
Enterprise value$M
0.221
0.215
0.209
0.211
0.211
0.199
0.201
0.194
0.220
0.237
0.119
2.36%
1.29%
41
0.066
LT debt$M
0.263
0.301
0.294
0.349
0.343
0.330
0.321
0.333
0.345
0.386
0.408
2.38%
5.30%
90
Revenue
$0.732M
0.38%
1.00×
Cost of revenue
$0.406M
0.44%
1.01×
Operating expenses
$0.086M
0.14%
0.98×
Property and equipment
18.69%
Spread over hurdle
15.29%