0.114
Revenue$M
0.611
0.645
0.682
0.748
0.809
0.866
0.932
1.008
1.088
1.198
0.126
8.16%
7.71%
89
26.60
Revenue growth%
19.46
16.68
17.68
17.19
16.51
13.88
14.07
13.53
11.77
14.52
18.11
13.88
15.52
77
10.18
Gross margin%
8.74
7.69
7.94
7.02
8.64
11.18
9.80
7.61
6.31
4.56
24.66
7.61
7.81
45
17.58
Operating margin%
9.15
7.43
9.82
8.30
8.08
8.32
5.73
8.51
8.32
11.19
27.84
8.32
8.32
93
6.44
Net margin%
18.96
20.01
17.12
16.26
15.29
13.78
10.95
10.50
9.49
11.11
15.08
10.95
14.53
51
24.02
P/E ratio (avg)x
10.88
13.22
13.86
15.16
16.21
18.06
20.39
19.97
22.79
24.34
34.22
20.39
17.14
38
6.189
EV/EBITx
20.03
21.52
20.33
20.80
24.29
25.48
27.73
30.60
28.61
33.33
6.309
28.61
24.88
72
12.29
FCF yield (avg)%
7.14
4.60
4.02
1.61
1.97
0.40
0.40
2.22
1.33
0.40
20.71
0.40
1.79
50
17.61
FCF margin%
22.18
24.06
22.35
20.00
22.65
23.25
22.32
24.02
23.07
22.38
24.22
23.07
22.52
18
1.480
FCF / Net incomex
0.325
0.357
0.386
0.402
0.433
0.414
0.421
0.426
0.400
0.407
0.859
0.414
0.405
72
25.45
ROIC%
11.20
11.19
10.76
13.35
13.49
11.47
13.02
12.34
10.72
10.57
2.03
11.47
11.34
67
2.65
Return on equity%
20.62
19.45
17.84
20.12
17.40
18.12
19.08
16.78
17.65
18.88
4.06
18.12
18.50
88
15.40
Return on assets%
2.38
0.40
1.46
2.70
4.39
5.72
4.88
5.41
6.49
3.69
29.19
5.41
4.04
42
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(0.42%)
2.21%
—
2.46
EPS growth%
15.15
14.66
14.55
16.18
16.86
16.70
19.53
18.06
16.24
14.99
25.73
16.70
16.21
80
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.40%)
(2.56%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
12.01%
10.79%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
4.37%
6.18%
—
27.42
Div yield (avg)%
16.71
19.05
17.96
19.36
16.56
18.34
16.98
16.47
16.97
17.11
13.77
16.98
17.04
90
7.43
Payout ratio%
2.90
1.59
2.02
4.90
3.42
0.53
1.88
2.17
4.87
2.82
25.71
2.17
2.50
90
281.3
Shares (diluted)M
429.0
420.3
416.6
502.8
558.5
604.3
722.9
702.8
715.0
810.5
288.6
7.73%
7.88%
36
26.12
Buyback yield%
19.00
20.27
20.35
23.34
21.66
22.29
20.44
18.80
19.79
18.20
12.76
19.79
20.31
59
1.059
D/E ratiox
0.364
0.383
0.390
0.465
0.463
0.459
0.482
0.522
0.588
0.630
0.368
0.522
0.464
91
0.863
Enterprise value$M
0.978
0.937
0.888
0.905
0.882
1.013
1.028
1.065
1.200
1.373
0.174
9.26%
3.41%
89
0.241
LT debt$M
0.206
0.205
0.222
0.245
0.256
0.259
0.255
0.250
0.235
0.247
1.085
(0.73%)
0.52%
36
Revenue
$1.198M
7.71%
1.00×
Cost of revenue
$0.838M
7.71%
1.00×
Operating expenses
$0.225M
8.02%
1.03×
Property and equipment
16.15%
Spread over hurdle
(0.57%)