0.018
Revenue$M
0.257
0.264
0.273
0.281
0.293
0.305
0.313
0.317
0.330
0.338
0.018
2.89%
2.87%
86
9.19
Revenue growth%
9.42
11.75
8.85
8.47
7.83
6.47
5.16
6.18
7.97
10.93
20.11
6.47
8.22
18
4.57
Gross margin%
0.40
0.40
0.40
2.37
3.05
1.66
4.17
3.88
4.07
6.00
8.28
4.07
2.71
57
15.54
Operating margin%
18.97
17.40
19.76
20.50
22.13
21.98
19.28
17.90
19.06
18.03
8.65
19.06
19.17
78
13.03
Net margin%
0.40
2.57
3.84
4.15
5.38
5.76
6.73
8.45
6.05
6.85
17.88
6.73
5.57
48
24.87
P/E ratio (avg)x
25.28
23.38
22.75
22.71
24.52
21.77
19.83
20.78
21.02
22.31
6.339
21.02
22.51
18
35.55
EV/EBITx
40.94
41.92
36.40
34.03
29.76
28.61
28.14
24.52
21.83
18.76
26.97
24.52
29.18
34
13.24
FCF yield (avg)%
15.64
12.76
15.51
13.33
15.60
18.12
17.69
14.79
16.68
15.64
13.56
16.68
15.62
62
10.61
FCF margin%
25.34
25.46
22.71
24.90
25.53
24.85
24.21
25.63
28.51
31.19
28.58
25.63
25.40
72
0.514
FCF / Net incomex
2.355
2.681
2.532
2.921
3.396
3.893
4.230
4.044
4.411
4.453
0.698
4.230
3.645
31
29.29
ROIC%
3.94
6.66
4.85
5.06
4.39
3.82
6.48
9.17
7.38
6.72
16.22
6.72
5.77
43
11.72
Return on equity%
31.89
32.47
34.34
37.23
37.85
38.38
39.89
42.84
45.55
43.96
4.53
42.84
38.12
12
19.41
Return on assets%
14.47
16.55
13.87
11.81
11.89
10.33
13.07
14.39
12.24
13.21
14.99
13.07
13.14
31
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
6.77%
6.33%
—
21.60
EPS growth%
6.22
7.15
9.34
10.82
10.90
10.38
7.50
10.32
10.01
9.84
19.53
10.01
9.93
77
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.45%
0.38%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
3.29%
4.98%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
4.65%
2.19%
—
17.32
Div yield (avg)%
18.78
19.29
19.00
18.02
16.29
17.86
19.56
19.68
20.77
23.00
26.84
19.68
19.15
34
23.85
Payout ratio%
21.58
19.06
21.43
21.51
19.25
18.14
20.30
18.27
17.05
14.08
23.61
18.14
19.15
81
267.8
Shares (diluted)M
255.1
236.9
229.1
237.2
243.8
222.8
203.0
179.4
184.0
166.1
266.5
(7.39%)
(4.18%)
35
16.12
Buyback yield%
29.54
26.81
27.09
26.83
25.43
23.48
25.52
24.16
22.53
21.85
16.84
23.48
25.48
30
1.641
D/E ratiox
0.796
0.884
0.838
0.814
0.766
0.793
0.915
1.017
1.004
0.984
0.104
0.984
0.861
49
0.054
Enterprise value$M
0.072
0.078
0.081
0.094
0.090
0.091
0.104
0.115
0.132
0.144
0.236
9.93%
8.93%
67
0.243
LT debt$M
0.430
0.512
0.597
0.677
0.766
0.869
0.917
0.921
1.045
1.119
0.235
7.86%
11.22%
59
Revenue
$0.338M
2.87%
1.00×
Cost of revenue
$0.139M
2.64%
0.98×
Operating expenses
$0.083M
3.10%
1.02×
Property and equipment
15.95%