0.243
Revenue$M
0.588
0.575
0.566
0.565
0.569
0.571
0.577
0.566
0.566
0.572
0.260
0.07%
(0.10%)
57
26.62
Revenue growth%
23.26
21.51
20.59
22.73
20.98
20.42
19.82
19.77
17.79
19.96
17.47
19.82
20.50
23
25.63
Gross margin%
32.84
35.43
34.25
36.11
33.58
35.64
33.24
30.38
28.55
30.05
3.12
30.38
33.41
95
3.12
Operating margin%
24.43
24.24
24.67
26.86
28.73
26.26
28.01
29.61
29.60
31.14
26.48
29.60
27.43
11
28.58
Net margin%
4.62
4.76
7.08
8.33
6.19
7.18
5.18
2.91
0.96
2.60
25.10
2.91
4.97
33
37.10
P/E ratio (avg)x
21.91
23.65
22.87
25.36
25.87
28.00
28.39
31.49
35.11
36.43
16.03
31.49
26.94
66
17.20
EV/EBITx
52.52
55.61
65.00
68.74
75.04
83.11
98.28
115.8
140.8
145.0
31.70
115.8
79.07
36
12.12
FCF yield (avg)%
29.87
27.75
26.16
25.39
26.64
28.44
26.64
27.15
29.40
26.54
26.03
27.15
26.89
59
28.59
FCF margin%
33.98
35.53
36.62
39.59
37.28
36.92
38.35
39.58
42.30
43.25
17.26
39.58
37.82
35
0.876
FCF / Net incomex
0.880
0.958
1.066
1.255
1.243
1.289
1.370
1.552
1.690
1.992
0.848
1.552
1.272
85
2.54
ROIC%
2.32
4.59
5.47
5.81
4.61
2.73
0.75
1.45
0.40
0.56
16.95
0.75
2.52
92
5.75
Return on equity%
9.62
8.07
8.24
10.89
8.74
7.04
8.28
6.27
5.10
3.08
28.18
6.27
8.16
59
28.01
Return on assets%
15.08
12.70
11.62
13.60
16.30
13.49
11.64
13.40
14.35
13.71
22.03
13.49
13.54
11
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.91%
5.25%
—
22.03
EPS growth%
14.54
13.01
10.33
10.53
9.94
7.10
9.06
7.76
10.23
12.87
2.54
9.06
10.28
75
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
4.11%
1.37%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
9.35%
6.29%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
8.56%
10.37%
—
26.35
Div yield (avg)%
24.58
25.26
22.77
23.10
20.74
19.53
18.54
19.50
18.97
21.30
4.51
19.50
21.02
56
16.46
Payout ratio%
7.02
8.62
8.13
5.53
5.09
4.33
4.66
2.64
0.49
0.40
9.09
2.64
4.87
52
1.307
Shares (diluted)B
1.772
2.014
1.982
1.848
1.977
2.120
2.088
2.226
2.287
2.104
1.344
1.25%
2.69%
18
4.88
Buyback yield%
3.24
4.51
2.11
0.43
1.15
1.44
0.82
0.40
0.40
0.40
15.80
0.40
0.99
29
1.720
D/E ratiox
0.280
0.323
0.326
0.308
0.358
0.405
0.414
0.429
0.446
0.415
1.756
0.415
0.382
46
0.244
Enterprise value$M
0.111
0.127
0.117
0.112
0.103
0.113
0.111
0.102
0.110
0.116
0.352
2.40%
1.12%
92
0.321
LT debt$M
0.096
0.101
0.098
0.104
0.109
0.095
0.096
0.100
0.109
0.109
0.062
0.11%
1.83%
46
Revenue
$0.572M
(0.10%)
1.00×
Cost of revenue
$0.344M
0.14%
1.02×
Operating expenses
$0.094M
(0.63%)
0.95×
Goodwill & intangibles
18.80%
Property and equipment
17.66%