0.129
Revenue$M
0.657
0.684
0.723
0.753
0.805
0.845
0.883
0.922
0.958
1.031
0.132
5.06%
4.91%
84
11.87
Revenue growth%
34.85
32.45
31.83
34.03
36.60
36.92
34.94
33.76
33.75
34.27
27.06
34.27
34.15
63
24.87
Gross margin%
17.37
14.58
15.21
15.92
13.80
12.62
10.12
10.61
12.49
11.35
8.06
11.35
13.21
47
21.20
Operating margin%
20.45
22.68
20.66
18.98
16.27
16.22
17.30
18.80
19.32
17.18
24.86
17.30
18.89
90
28.90
Net margin%
0.40
0.40
0.97
3.49
5.57
3.45
2.43
4.22
3.84
1.57
21.60
3.45
2.94
71
21.45
P/E ratio (avg)x
47.94
47.07
49.61
51.27
52.27
53.93
51.00
52.69
58.25
60.17
33.61
53.93
51.77
74
10.48
EV/EBITx
36.40
39.33
37.98
34.63
33.07
32.39
30.52
30.74
29.58
25.36
8.362
30.52
32.73
70
7.09
FCF yield (avg)%
11.06
13.20
12.28
12.33
14.52
12.56
14.01
15.85
13.18
14.79
22.37
14.01
13.19
34
28.47
FCF margin%
3.83
3.05
4.17
7.11
6.54
5.51
3.37
6.27
5.70
3.56
9.21
5.51
4.84
6
1.168
FCF / Net incomex
1.578
1.531
1.513
1.496
1.396
1.514
1.535
1.613
1.628
1.848
0.940
1.613
1.533
9
4.79
ROIC%
23.94
21.13
19.20
16.34
17.19
19.56
21.09
19.62
18.38
19.29
27.71
19.56
19.43
81
2.85
Return on equity%
28.79
27.82
27.52
26.75
25.43
27.95
30.55
32.20
32.88
34.65
18.77
32.20
28.37
46
2.33
Return on assets%
22.86
23.81
23.72
25.30
26.86
25.12
25.74
26.77
26.73
25.31
4.91
25.74
25.31
6
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
3.13%
9.50%
—
21.87
EPS growth%
15.13
15.81
14.54
12.20
10.75
10.11
10.75
8.05
7.72
6.21
2.33
8.05
10.75
46
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.09%)
(0.54%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.26%)
0.47%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.34%
2.93%
—
9.09
Div yield (avg)%
30.44
31.62
34.02
36.99
35.96
37.14
40.08
41.33
40.03
41.63
4.83
40.08
37.06
9
18.10
Payout ratio%
0.75
1.49
0.76
0.88
0.40
3.01
0.40
0.40
0.40
0.40
5.26
0.40
0.58
14
2.174
Shares (diluted)B
1.743
1.549
1.621
1.728
1.835
1.676
1.586
1.506
1.368
1.291
2.167
(6.79%)
(2.28%)
42
17.65
Buyback yield%
10.03
8.88
10.52
8.92
7.08
6.49
5.31
7.68
10.49
9.41
19.54
7.68
8.90
68
1.733
D/E ratiox
1.473
1.603
1.741
1.745
1.711
1.837
1.653
1.616
1.635
1.623
1.635
1.635
1.644
26
0.775
Enterprise value$M
0.237
0.210
0.197
0.217
0.221
0.220
0.220
0.209
0.232
0.252
0.192
2.67%
1.42%
39
0.169
LT debt$M
0.083
0.081
0.084
0.082
0.087
0.094
0.103
0.115
0.114
0.128
0.373
8.02%
4.42%
46
Revenue
$1.031M
4.91%
1.00×
Cost of revenue
$0.647M
4.83%
0.99×
Operating expenses
$0.159M
5.18%
1.03×
Property and equipment
16.85%
Return on capital
117.49%
Spread over hurdle
103.86%