9.451
Revenue$M
18.16
18.54
18.29
18.15
17.99
17.74
18.14
18.25
18.48
18.72
10.39
0.79%
0.51%
88
7.71
Revenue growth%
20.47
19.83
18.35
16.50
18.68
17.90
15.73
16.49
14.08
16.13
16.71
16.13
17.20
51
27.33
Gross margin%
26.27
25.57
27.81
27.81
29.72
28.42
30.19
32.12
34.71
32.73
13.04
32.12
29.07
68
5.19
Operating margin%
11.01
12.11
10.95
9.33
10.72
13.68
12.40
13.15
13.71
12.57
20.47
13.15
12.26
25
7.20
Net margin%
32.66
31.21
32.46
35.05
38.04
36.80
37.48
34.81
36.76
36.61
14.29
36.76
35.83
52
9.006
P/E ratio (avg)x
44.09
49.53
52.55
61.19
61.71
60.44
66.16
66.44
70.49
80.29
15.44
66.44
61.45
19
26.44
EV/EBITx
7.533
7.456
7.177
7.733
7.270
8.295
7.725
7.779
7.154
6.750
22.42
7.725
7.494
19
25.59
FCF yield (avg)%
23.25
23.65
22.82
25.54
25.21
23.14
22.62
22.47
22.81
23.66
16.71
22.81
23.20
71
26.36
FCF margin%
24.85
27.63
26.38
24.90
22.66
21.53
18.64
16.57
15.35
15.92
12.84
16.57
22.10
83
1.481
FCF / Net incomex
2.026
1.913
2.063
2.386
2.706
2.969
2.963
3.292
3.138
2.954
1.774
2.969
2.830
29
20.68
ROIC%
5.62
3.03
5.14
7.90
6.31
6.29
9.06
9.43
11.66
13.05
21.22
9.43
7.11
78
23.21
Return on equity%
0.40
0.40
3.01
5.19
7.05
9.84
11.71
9.52
7.37
4.71
17.24
9.52
6.12
16
9.99
Return on assets%
21.73
21.51
20.62
20.27
19.58
18.51
16.84
18.81
19.84
18.72
16.22
18.72
19.71
80
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.74%
8.43%
—
20.92
EPS growth%
16.02
16.60
13.62
12.13
14.16
12.27
9.67
7.53
6.77
6.14
17.15
7.53
12.20
43
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
1.95%
2.75%
—
—
FCF per share$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.23%
7.60%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.87%
5.62%
—
16.94
Div yield (avg)%
10.48
11.31
8.48
10.54
9.94
8.80
9.52
6.73
7.83
5.00
6.70
7.83
9.16
12
20.97
Payout ratio%
10.77
11.77
12.92
12.56
9.74
8.46
7.53
7.03
9.45
12.28
23.92
8.46
10.26
93
1.422
Shares (diluted)B
1.298
1.235
1.377
1.286
1.306
1.239
1.354
1.254
1.152
1.164
1.370
(2.28%)
(1.02%)
81
17.19
Buyback yield%
15.91
16.45
15.05
13.80
12.46
14.56
13.03
10.29
8.45
8.41
26.15
10.29
13.41
71
0.996
D/E ratiox
1.526
1.507
1.471
1.445
1.501
1.600
1.667
1.549
1.517
1.676
0.736
1.600
1.522
85
13.83
Enterprise value$M
2.112
2.375
2.668
2.808
2.630
2.412
2.270
2.090
2.368
2.661
13.39
0.23%
2.34%
6
13.84
LT debt$M
16.97
17.06
17.85
18.12
17.87
17.44
18.38
16.59
16.99
18.88
1.087
1.11%
1.80%
62
Revenue
$18.72M
0.51%
1.00×
Cost of revenue
$12.64M
0.45%
0.99×
Operating expenses
$4.364M
0.33%
0.98×
Property and equipment
20.67%
Spread over hurdle
(5.76%)