0.758
Revenue$M
0.741
0.741
0.766
0.779
0.775
0.775
0.788
0.807
0.818
0.819
0.794
1.12%
1.38%
12
15.41
Revenue growth%
12.44
14.09
13.58
13.14
10.14
12.54
9.57
7.19
9.09
7.34
8.56
9.09
11.29
30
4.66
Gross margin%
6.16
6.40
5.02
5.92
2.99
0.40
1.47
2.00
3.63
3.01
3.41
2.00
3.32
56
22.93
Operating margin%
21.06
24.06
26.87
27.14
27.92
29.90
28.29
26.91
27.50
29.13
24.52
28.29
27.32
87
11.83
Net margin%
14.08
12.34
12.83
12.03
14.83
16.50
15.07
16.60
17.90
19.03
29.70
16.60
14.95
7
34.92
P/E ratio (avg)x
22.25
23.85
26.61
28.00
25.23
26.80
24.37
24.01
24.46
26.74
18.22
24.46
24.84
9
26.84
EV/EBITx
13.98
15.93
18.77
19.56
21.39
20.62
20.55
23.39
24.70
27.63
28.19
23.39
20.59
77
8.98
FCF yield (avg)%
22.23
20.38
22.60
19.91
17.70
17.07
15.19
14.57
14.84
13.56
20.62
14.84
17.38
7
14.11
FCF margin%
27.93
30.63
32.05
31.13
32.49
33.63
33.22
30.70
28.03
26.09
13.86
30.70
30.92
55
1.431
FCF / Net incomex
1.197
1.119
1.156
1.251
1.176
1.178
1.281
1.329
1.263
1.331
1.761
1.281
1.224
40
10.58
ROIC%
19.24
17.99
20.69
23.20
23.24
21.19
19.26
18.74
18.50
21.33
7.56
19.26
19.98
12
21.22
Return on equity%
5.67
6.56
9.13
6.59
4.40
2.59
5.37
6.17
8.06
5.91
19.95
5.91
6.04
80
16.51
Return on assets%
27.39
25.47
27.66
29.52
30.88
32.69
33.84
36.24
37.56
38.84
3.77
36.24
31.78
51
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.17%)
(2.68%)
—
23.59
EPS growth%
20.81
20.00
21.92
23.30
20.52
21.06
23.43
20.98
18.65
16.33
26.15
20.98
20.89
12
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
0.24%
3.28%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.63%)
0.19%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
3.73%
2.55%
—
16.57
Div yield (avg)%
25.36
27.23
29.43
26.97
28.47
30.91
31.60
32.63
33.41
31.92
19.83
31.92
30.17
46
18.87
Payout ratio%
34.31
31.87
32.93
31.40
33.95
32.19
34.01
35.11
37.41
37.73
22.25
35.11
33.98
89
190.1
Shares (diluted)M
207.4
205.3
210.9
220.7
194.9
191.8
196.5
186.5
181.0
190.7
190.3
(0.44%)
(0.11%)
16
4.47
Buyback yield%
1.86
0.40
3.37
1.04
0.40
0.40
1.50
1.29
3.81
3.11
27.13
1.50
1.39
55
1.717
D/E ratiox
1.101
1.177
1.089
1.070
1.076
1.238
1.432
1.346
1.459
1.394
0.556
1.394
1.207
56
0.377
Enterprise value$M
0.517
0.576
0.661
0.733
0.775
0.914
1.041
1.019
1.048
1.093
0.315
7.13%
9.45%
13
0.354
LT debt$M
0.459
0.437
0.437
0.388
0.417
0.387
0.380
0.407
0.440
0.401
0.284
(0.76%)
(1.38%)
10
Revenue
$0.819M
1.38%
1.00×
Cost of revenue
$0.574M
1.38%
1.00×
Operating expenses
$0.091M
2.45%
1.11×
Property and equipment
16.03%