0.468
Revenue$M
0.453
0.479
0.510
0.546
0.585
0.606
0.640
0.689
0.716
0.522
0.566
5.59%
5.76%
82
23.90
Revenue growth%
23.36
24.43
25.24
23.83
25.67
28.58
28.26
31.05
32.60
23.35
2.12
28.58
25.46
34
19.01
Gross margin%
18.38
17.85
19.90
21.39
18.49
16.26
18.30
19.82
22.20
25.26
3.97
18.49
18.43
14
13.37
Operating margin%
1.94
3.57
2.30
2.57
4.34
7.06
7.54
9.79
10.70
17.75
23.76
7.54
4.25
12
15.15
Net margin%
24.56
23.51
24.95
23.53
25.27
25.70
26.48
24.39
23.71
21.14
5.24
25.27
24.48
85
28.82
P/E ratio (avg)x
22.19
21.11
19.52
20.41
20.96
22.36
24.60
26.02
26.47
10.94
35.71
24.60
22.27
50
11.97
EV/EBITx
13.11
13.31
13.84
12.80
13.78
13.28
14.71
14.15
15.67
30.74
31.54
14.15
13.81
86
19.06
FCF yield (avg)%
20.09
17.72
19.68
17.15
15.17
12.32
13.79
12.81
14.34
19.79
20.71
13.79
16.16
9
18.71
FCF margin%
11.95
10.80
11.39
14.15
16.32
15.05
17.53
15.23
16.99
23.36
21.01
16.32
14.60
77
1.336
FCF / Net incomex
0.365
0.397
0.442
0.475
0.483
0.511
0.571
0.533
0.564
0.440
1.016
0.533
0.479
13
6.12
ROIC%
29.02
28.74
27.78
29.44
27.10
28.33
26.52
28.08
29.72
8.70
25.85
28.08
28.45
10
23.69
Return on equity%
20.27
19.05
18.64
17.20
14.63
15.47
12.81
14.98
12.82
27.42
24.16
14.63
16.34
47
5.79
Return on assets%
26.80
29.01
27.86
26.86
26.84
25.60
26.04
24.25
26.07
19.50
4.87
26.04
26.44
18
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
3.40%
4.16%
—
18.82
EPS growth%
22.39
20.67
17.88
15.47
13.53
12.83
12.51
14.61
12.13
26.04
22.26
12.83
15.04
20
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
0.01
8.57%
7.21%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
0.01
5.94%
7.06%
—
0.01
Dividend per sh$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
—
—
5.03%
7.99%
—
8.53
Div yield (avg)%
0.40
2.70
0.66
2.49
3.84
5.37
6.01
8.47
10.40
14.35
5.04
6.01
3.27
19
17.83
Payout ratio%
23.93
26.90
29.07
30.73
29.64
29.60
28.46
29.92
30.09
4.00
11.27
29.64
29.34
42
42.78
Shares (diluted)M
38.37
36.78
37.94
35.70
34.61
37.07
36.87
32.94
30.49
42.25
41.98
(3.10%)
(2.79%)
28
28.84
Buyback yield%
13.08
12.29
12.21
10.66
13.35
10.94
11.84
9.81
10.50
5.04
18.55
10.94
12.02
83
1.454
D/E ratiox
0.164
0.172
0.156
0.149
0.140
0.142
0.148
0.139
0.141
1.060
1.048
0.141
0.148
36
0.193
Enterprise value$M
0.463
0.542
0.524
0.585
0.645
0.670
0.691
0.700
0.768
0.496
0.082
5.62%
6.71%
69
0.451
LT debt$M
1.005
1.014
1.197
1.228
1.288
1.522
1.617
1.871
2.144
0.205
0.076
11.80%
10.71%
51
Revenue
$0.716M
5.76%
1.00×
Cost of revenue
$0.501M
5.76%
1.00×
Operating expenses
$0.116M
5.26%
0.95×
Property and equipment
15.35%