1.136
Revenue$M
9.229
9.402
9.381
9.314
9.393
9.352
9.433
9.704
9.754
9.664
1.248
0.57%
0.47%
14
19.22
Revenue growth%
13.12
15.73
12.90
13.89
14.04
12.13
14.28
16.55
19.51
17.89
22.09
16.55
14.16
16
3.83
Gross margin%
24.36
26.05
28.31
27.72
30.21
32.46
30.54
33.36
36.05
35.28
22.74
33.36
30.37
61
2.47
Operating margin%
0.40
1.06
2.97
1.08
0.40
1.31
0.40
0.67
0.40
2.69
16.35
0.67
0.86
33
16.70
Net margin%
16.21
15.98
13.58
13.73
16.53
19.53
20.02
20.96
22.31
22.53
4.43
20.96
18.03
90
31.86
P/E ratio (avg)x
22.98
22.58
25.69
27.10
31.23
35.46
36.14
42.13
47.30
51.33
37.84
42.13
33.35
72
35.55
EV/EBITx
14.21
14.68
14.15
15.50
15.24
15.09
16.44
18.68
19.16
18.10
7.368
18.10
15.37
38
7.48
FCF yield (avg)%
29.26
30.63
29.41
31.33
28.60
31.33
30.09
27.44
24.94
23.01
15.56
27.44
29.33
84
13.83
FCF margin%
6.64
6.27
8.24
10.38
10.95
11.02
11.29
14.02
14.33
16.55
6.12
14.02
10.98
31
0.436
FCF / Net incomex
0.504
0.518
0.580
0.651
0.649
0.587
0.617
0.560
0.506
0.516
0.206
0.560
0.570
88
14.58
ROIC%
23.00
23.62
23.50
23.17
25.82
22.88
24.43
24.32
27.14
28.34
21.25
24.43
23.97
12
26.57
Return on equity%
7.21
9.09
11.41
11.67
14.52
13.81
16.19
13.86
16.66
18.79
10.75
16.19
13.83
18
3.01
Return on assets%
30.24
33.14
33.16
32.47
30.39
30.72
29.51
29.10
31.65
33.10
28.58
30.72
31.19
39
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
—
(4.61%)
(3.67%)
—
16.59
EPS growth%
14.64
12.86
12.12
10.13
10.76
10.32
13.14
13.68
15.64
13.16
2.83
13.16
13.00
25
0.01
Bookvalue per sh$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.61%
8.69%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.94%
2.46%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
8.93%
7.68%
—
5.46
Div yield (avg)%
20.03
17.76
19.33
16.63
14.35
14.49
15.15
16.35
18.02
17.06
7.55
16.35
16.84
47
20.47
Payout ratio%
10.70
8.21
8.59
6.07
6.08
5.28
3.05
5.62
6.83
9.15
11.41
5.62
6.45
80
256.7
Shares (diluted)M
196.3
186.9
212.5
197.6
204.8
194.0
214.4
223.7
250.2
237.6
251.8
3.02%
1.57%
64
19.58
Buyback yield%
22.05
21.41
24.19
22.66
21.75
18.98
16.86
14.59
15.08
15.39
22.83
15.39
20.20
91
0.653
D/E ratiox
1.531
1.723
1.959
2.016
2.239
2.373
2.760
3.216
3.814
3.873
0.340
3.216
2.306
74
7.033
Enterprise value$M
6.284
5.780
6.227
5.538
5.736
5.078
5.405
5.480
5.099
5.408
1.716
(1.17%)
(1.62%)
37
0.724
LT debt$M
2.869
2.976
2.806
2.994
2.920
2.593
2.670
2.415
2.291
2.243
4.487
(5.14%)
(3.40%)
63
Revenue
$9.664M
0.47%
1.00×
Cost of revenue
$5.173M
0.55%
1.01×
Operating expenses
$2.393M
0.23%
0.98×
Property and equipment
17.21%
Spread over hurdle
12.01%