0.605
Revenue$M
0.723
0.730
0.722
0.708
0.696
0.702
0.700
0.708
0.719
0.628
0.703
0.33%
(0.11%)
33
22.05
Revenue growth%
24.85
22.95
20.84
17.86
17.64
15.96
13.46
10.89
11.63
24.58
8.21
13.46
17.75
69
9.66
Gross margin%
2.39
3.04
4.03
3.35
5.88
7.95
5.20
4.82
2.04
15.40
25.90
5.20
3.83
10
9.12
Operating margin%
25.78
25.40
27.67
28.32
28.50
30.68
32.25
33.72
33.36
4.40
19.73
32.25
28.53
61
22.27
Net margin%
13.59
14.29
11.87
12.99
12.32
10.94
11.26
12.23
11.32
9.87
10.18
11.32
12.28
13
37.69
P/E ratio (avg)x
29.18
27.62
26.21
30.11
27.77
28.43
32.42
32.70
35.96
34.98
37.48
32.42
28.80
84
17.45
EV/EBITx
49.36
53.99
49.11
53.00
49.14
45.32
42.21
46.39
45.04
29.11
14.54
45.32
49.13
24
19.31
FCF yield (avg)%
0.40
0.40
0.40
0.40
1.62
0.40
0.40
0.40
0.40
8.84
3.69
0.40
0.40
22
4.62
FCF margin%
7.78
5.93
5.94
8.78
10.56
13.10
12.99
13.51
14.87
22.67
15.86
13.10
9.67
80
0.239
FCF / Net incomex
0.556
0.556
0.497
0.545
0.472
0.448
0.482
0.519
0.508
1.535
1.474
0.482
0.514
25
4.24
ROIC%
20.74
21.28
21.41
22.20
20.81
19.35
19.84
21.11
22.51
29.38
7.65
20.81
20.96
42
21.64
Return on equity%
16.79
19.74
18.13
19.37
20.12
22.91
21.46
23.56
23.43
15.76
8.18
22.91
19.93
95
18.99
Return on assets%
20.90
23.43
23.88
23.30
24.14
21.21
23.99
23.92
21.60
19.80
23.13
23.92
23.37
39
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(1.19%)
(2.68%)
—
13.79
EPS growth%
20.42
22.70
21.37
20.76
19.94
20.50
21.53
24.26
25.02
29.82
20.12
21.53
21.07
64
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
0.29%
0.87%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(3.16%)
(1.37%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.76%
2.07%
—
15.15
Div yield (avg)%
29.07
29.16
29.02
30.99
33.56
34.23
36.69
34.45
37.03
3.05
2.07
34.45
32.46
61
5.41
Payout ratio%
28.09
29.25
27.50
27.44
25.58
25.19
23.00
21.44
20.31
12.34
10.02
23.00
26.51
89
254.7
Shares (diluted)M
464.0
460.2
526.8
581.8
689.9
704.0
762.9
896.5
926.8
263.9
266.2
9.76%
8.58%
18
23.22
Buyback yield%
16.92
16.78
17.59
15.61
17.81
19.26
21.22
23.26
25.48
17.29
15.67
21.22
17.70
52
1.499
D/E ratiox
1.655
1.639
1.800
2.166
2.534
2.775
2.685
2.837
2.945
1.582
1.336
2.775
2.350
25
0.058
Enterprise value$M
0.555
0.546
0.548
0.578
0.526
0.502
0.511
0.478
0.537
0.573
0.649
(1.44%)
(0.81%)
5
0.649
LT debt$M
0.234
0.237
0.243
0.271
0.299
0.333
0.338
0.368
0.400
0.030
0.496
8.09%
5.58%
47
Revenue
$0.719M
(0.11%)
1.00×
Cost of revenue
$0.401M
0.11%
1.02×
Operating expenses
$0.162M
(0.11%)
1.00×
Property and equipment
14.02%