0.844
Revenue$M
1.408
1.439
1.422
1.449
1.454
1.448
1.444
1.457
1.482
1.473
0.890
0.26%
0.44%
83
18.70
Revenue growth%
24.06
23.97
26.28
27.81
30.65
29.62
27.62
29.96
28.80
30.76
12.99
29.62
28.30
30
29.77
Gross margin%
25.66
26.08
25.22
28.10
28.41
29.28
30.84
29.61
29.34
30.45
11.47
29.61
28.85
93
28.48
Operating margin%
20.34
22.41
22.68
21.13
21.91
21.06
22.59
22.70
21.58
19.31
20.97
21.58
21.75
32
6.17
Net margin%
15.18
15.04
16.03
16.22
17.45
19.73
22.55
20.02
17.80
20.75
21.82
20.02
17.62
35
10.61
P/E ratio (avg)x
18.05
17.69
19.36
22.70
26.20
30.67
31.81
35.55
36.64
42.06
10.18
35.55
28.44
37
19.35
EV/EBITx
11.89
11.74
13.37
14.42
14.34
16.10
16.31
17.64
17.03
16.65
16.82
16.65
15.26
93
15.13
FCF yield (avg)%
31.66
34.12
32.18
34.38
34.40
32.78
35.04
35.76
33.76
35.86
14.56
35.04
34.25
59
2.68
FCF margin%
5.36
5.65
6.55
8.23
6.94
8.69
11.67
10.47
12.49
14.37
6.61
11.67
8.46
80
0.128
FCF / Net incomex
0.277
0.290
0.277
0.282
0.306
0.293
0.307
0.285
0.282
0.266
0.514
0.285
0.283
50
2.85
ROIC%
21.22
23.02
23.75
24.05
21.10
21.84
23.14
23.60
20.85
19.40
18.63
21.84
22.43
13
3.20
Return on equity%
25.06
26.73
29.62
29.97
29.22
27.63
28.99
27.32
25.56
24.45
28.70
27.32
27.47
19
25.52
Return on assets%
2.72
2.10
0.40
3.17
6.00
7.97
5.80
4.67
6.41
8.27
10.97
6.41
5.24
91
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.32%
5.23%
—
15.25
EPS growth%
13.36
14.68
14.34
16.78
16.03
15.62
16.82
18.23
19.31
17.34
14.18
17.34
16.41
17
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(6.71%)
(2.19%)
—
—
FCF per share$
—
0.01
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
6.81%
4.67%
—
—
Dividend per sh$
—
—
0.01
0.01
—
0.01
0.01
0.01
0.01
0.01
—
4.86%
1.85%
—
5.65
Div yield (avg)%
22.62
24.19
25.03
25.18
26.99
29.98
31.98
34.55
36.31
38.15
17.51
34.55
28.49
82
17.84
Payout ratio%
15.27
12.55
14.40
17.06
14.21
16.34
19.33
17.46
15.33
13.35
20.46
16.34
15.30
20
117.0
Shares (diluted)M
177.4
188.4
226.5
271.2
280.3
271.8
278.7
284.9
318.8
367.1
117.5
5.55%
8.51%
36
26.60
Buyback yield%
16.55
19.31
16.64
17.26
17.93
16.94
19.90
20.60
22.96
21.84
16.51
20.60
18.62
51
0.571
D/E ratiox
0.432
0.457
0.410
0.454
0.490
0.509
0.484
0.483
0.453
0.428
1.700
0.483
0.456
91
0.812
Enterprise value$M
0.856
0.903
0.969
1.064
1.098
1.235
1.323
1.474
1.565
1.540
1.969
7.01%
6.36%
71
0.265
LT debt$M
1.766
1.810
1.986
2.181
2.377
2.398
2.334
2.626
2.512
2.449
0.393
0.60%
3.33%
37
Revenue
$1.473M
0.44%
1.00×
Cost of revenue
$1.031M
0.44%
1.00×
Operating expenses
$0.313M
0.77%
1.03×
Goodwill & intangibles
19.64%
Property and equipment
17.84%
Spread over hurdle
(8.54%)