0.206
Revenue$M
1.091
1.120
1.125
1.121
1.103
1.080
1.083
1.088
1.081
1.104
0.223
0.02%
0.15%
31
8.50
Revenue growth%
24.63
26.19
24.84
26.09
25.33
24.97
25.16
22.83
24.27
24.47
17.87
24.47
24.90
47
7.82
Gross margin%
26.27
25.04
27.40
27.87
29.79
29.95
29.91
27.56
28.92
27.06
11.61
28.92
27.71
48
13.47
Operating margin%
6.11
5.85
8.31
10.26
10.96
13.07
13.71
13.91
11.37
11.91
24.71
13.07
11.16
60
26.37
Net margin%
27.61
29.58
29.82
27.71
29.52
31.61
29.51
27.65
29.32
30.26
26.75
29.51
29.51
62
34.50
P/E ratio (avg)x
30.16
35.00
36.01
41.94
48.08
48.55
46.26
45.59
52.34
54.58
28.71
48.55
45.92
21
32.69
EV/EBITx
20.95
20.42
21.67
24.07
24.15
27.25
28.86
32.45
32.96
31.28
16.12
31.28
25.70
65
15.87
FCF yield (avg)%
6.08
6.14
5.15
2.17
1.96
0.40
2.91
2.95
1.07
0.55
27.29
1.07
2.54
75
28.15
FCF margin%
27.13
25.52
23.38
20.61
22.78
21.49
19.37
17.31
19.12
20.25
26.88
19.37
21.05
19
0.995
FCF / Net incomex
1.158
1.046
1.006
0.905
0.861
0.949
1.028
1.027
1.063
0.933
0.812
1.027
1.016
49
10.20
ROIC%
19.98
21.84
23.87
25.66
25.18
24.18
23.09
23.35
21.47
18.90
4.09
23.09
23.22
64
23.60
Return on equity%
26.56
25.92
23.31
21.33
22.05
20.71
21.97
19.53
21.31
19.24
2.80
20.71
21.65
54
7.67
Return on assets%
14.60
16.46
15.86
16.85
19.14
17.02
14.25
13.04
11.58
13.22
14.78
13.22
15.23
32
0.02
EPS$
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
(8.48%)
(5.73%)
—
23.05
EPS growth%
30.28
27.85
29.41
31.17
31.53
33.65
31.25
28.65
31.24
32.07
13.64
31.25
31.21
65
0.06
Bookvalue per sh$
0.12
0.13
0.15
0.14
0.16
0.17
0.18
0.21
0.20
0.21
0.03
5.06%
6.57%
—
0.02
FCF per share$
0.10
0.10
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.12
0.07
1.46%
1.30%
—
0.02
Dividend per sh$
0.07
0.07
0.08
0.07
0.08
0.08
0.08
0.09
0.08
0.09
0.07
3.00%
2.79%
—
9.66
Div yield (avg)%
25.78
27.68
27.04
24.14
25.15
27.17
30.06
27.76
24.78
27.11
3.48
27.17
27.07
14
9.39
Payout ratio%
19.13
19.75
17.22
15.42
18.24
19.62
17.92
17.91
20.55
17.55
8.25
17.92
18.08
62
4.917
Shares (diluted)M
3.462
3.265
2.926
3.290
2.964
3.016
3.269
3.294
2.941
2.666
4.848
(2.10%)
(3.52%)
12
22.21
Buyback yield%
30.02
29.53
32.15
32.24
34.24
37.00
36.01
36.11
33.96
34.92
22.48
36.01
34.10
6
1.335
D/E ratiox
1.242
1.337
1.358
1.505
1.530
1.663
1.671
1.847
1.706
1.830
1.691
1.706
1.597
12
0.258
Enterprise value$M
0.602
0.678
0.741
0.757
0.704
0.778
0.750
0.825
0.859
0.779
0.657
2.03%
2.75%
5
0.526
LT debt$M
0.423
0.418
0.438
0.395
0.376
0.362
0.320
0.306
0.318
0.328
0.767
(2.71%)
(2.91%)
38
Revenue
$1.104M
0.15%
1.00×
Cost of revenue
$0.726M
0.25%
1.01×
Operating expenses
$0.239M
(0.28%)
0.96×
Property and equipment
18.46%
Spread over hurdle
(3.25%)