0.769
Revenue$M
0.783
0.803
0.835
0.863
0.900
0.916
0.949
0.979
1.020
1.024
0.826
2.62%
2.66%
8
7.64
Revenue growth%
8.93
6.87
6.78
9.56
8.39
8.73
9.45
8.04
5.05
2.78
15.59
8.04
8.21
47
9.14
Gross margin%
17.01
17.93
17.07
19.90
21.65
23.60
22.71
25.68
28.40
29.24
18.74
25.68
22.18
86
29.73
Operating margin%
34.72
32.37
33.28
30.39
30.06
31.94
31.33
30.74
28.33
27.27
25.98
30.74
31.04
10
8.15
Net margin%
25.39
26.31
27.38
29.39
30.42
29.88
29.73
30.05
28.19
30.99
15.31
29.88
29.56
64
8.234
P/E ratio (avg)x
6.296
6.484
6.945
6.924
6.583
7.007
6.921
6.814
6.626
6.209
7.936
6.814
6.720
17
17.41
EV/EBITx
25.03
24.04
23.77
22.24
22.13
20.76
19.14
21.43
23.77
24.28
8.946
21.43
23.01
27
5.15
FCF yield (avg)%
22.58
21.52
20.66
18.05
19.70
22.45
24.84
23.07
23.31
21.98
25.36
23.07
22.22
21
5.89
FCF margin%
9.38
10.80
12.90
13.18
12.67
10.19
13.06
14.60
16.79
13.91
11.69
13.91
12.98
25
1.494
FCF / Net incomex
0.332
0.333
0.344
0.368
0.374
0.326
0.304
0.318
0.318
0.340
1.732
0.318
0.332
68
6.23
ROIC%
3.21
0.45
0.40
2.49
4.92
4.84
6.78
6.74
9.10
7.74
21.31
6.78
4.88
11
9.69
Return on equity%
3.29
4.57
7.14
4.47
3.46
1.97
0.40
0.40
0.40
0.40
14.23
0.40
2.63
11
3.19
Return on assets%
7.16
5.88
4.15
4.45
2.47
4.70
2.17
1.66
3.84
4.69
10.68
3.84
4.30
53
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
9.21%
10.85%
—
27.63
EPS growth%
25.38
22.67
23.75
23.58
23.34
24.37
25.75
23.63
24.17
22.94
5.14
24.17
23.69
29
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.39%)
1.77%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.67%)
0.95%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
8.85%
4.28%
—
5.09
Div yield (avg)%
23.22
21.76
20.52
19.26
17.14
19.40
18.54
17.02
16.07
18.91
6.52
18.54
19.08
32
21.43
Payout ratio%
3.16
4.94
2.14
0.40
0.40
2.82
5.05
6.07
5.53
2.96
23.95
5.05
3.06
13
202.0
Shares (diluted)M
237.4
254.3
263.4
259.1
297.8
289.5
307.4
345.6
382.9
393.4
205.1
5.72%
4.76%
79
11.29
Buyback yield%
37.33
37.91
35.39
36.42
35.46
33.73
31.46
30.00
32.88
34.69
8.87
32.88
35.04
40
1.445
D/E ratiox
0.270
0.288
0.281
0.289
0.328
0.338
0.405
0.402
0.462
0.513
1.480
0.405
0.333
94
0.344
Enterprise value$M
0.591
0.662
0.728
0.782
0.938
0.936
0.981
0.963
1.131
1.227
0.813
5.50%
8.31%
81
1.301
LT debt$M
1.037
1.114
1.122
1.052
1.005
0.939
0.856
0.801
0.871
0.958
1.253
(0.95%)
(1.92%)
17
Revenue
$1.024M
2.66%
1.00×
Cost of revenue
$0.513M
2.62%
1.00×
Operating expenses
$0.229M
2.60%
0.99×
Property and equipment
15.68%