0.812
Revenue$M
0.925
0.949
0.989
0.993
1.003
1.041
1.063
1.110
1.160
0.874
0.987
3.15%
2.60%
17
24.47
Revenue growth%
21.25
18.26
19.41
17.72
16.14
14.23
16.78
14.14
12.77
17.53
27.86
14.23
17.25
70
28.24
Gross margin%
26.02
28.88
28.44
29.30
31.87
34.16
36.20
38.54
36.06
27.64
13.05
36.06
30.59
87
9.56
Operating margin%
20.86
19.09
18.09
17.64
14.96
12.77
12.60
9.65
7.63
18.22
29.49
12.60
16.30
78
4.90
Net margin%
20.65
23.45
25.26
28.15
29.91
32.59
30.34
30.88
32.77
27.45
15.03
30.88
29.03
30
8.767
P/E ratio (avg)x
11.99
12.96
12.36
12.95
14.16
15.57
16.11
16.56
17.09
11.22
30.24
16.11
13.56
32
35.50
EV/EBITx
24.36
24.13
22.68
19.46
16.38
14.15
14.01
14.65
15.32
9.217
35.28
14.65
17.92
40
13.48
FCF yield (avg)%
11.32
8.96
9.57
9.92
12.27
14.01
13.20
14.50
14.03
14.29
16.13
14.01
11.79
63
10.90
FCF margin%
26.58
28.17
29.06
28.08
30.37
33.12
34.17
36.81
34.63
12.21
21.51
34.17
29.71
61
1.057
FCF / Net incomex
0.424
0.448
0.431
0.427
0.369
0.346
0.302
0.261
0.243
0.436
0.391
0.302
0.396
70
5.06
ROIC%
10.63
10.20
12.20
13.64
11.25
9.02
6.85
4.32
4.97
26.74
23.51
6.85
10.41
55
8.05
Return on equity%
19.22
19.27
16.36
17.19
14.56
14.92
16.85
16.07
13.57
28.37
9.93
14.92
16.61
11
22.76
Return on assets%
14.71
13.52
14.02
16.28
15.56
15.51
13.43
11.08
12.19
11.84
28.21
13.43
13.77
24
0.03
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.14%
1.56%
—
20.57
EPS growth%
4.45
4.60
2.99
0.49
0.40
0.40
1.07
1.27
0.80
5.35
4.42
0.80
1.17
47
0.03
Bookvalue per sh$
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.05
0.05
0.02
0.05
12.45%
9.23%
—
0.03
FCF per share$
0.08
0.08
0.08
0.08
0.10
0.10
0.11
0.13
0.15
0.04
0.03
12.79%
9.53%
—
0.01
Dividend per sh$
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.02
0.04
9.10%
8.03%
—
17.73
Div yield (avg)%
10.89
11.63
11.08
8.55
7.09
7.51
5.49
3.79
1.05
7.28
24.12
5.49
8.03
89
8.03
Payout ratio%
28.35
30.01
30.79
28.24
30.58
32.99
35.75
33.77
31.17
9.17
13.91
32.99
30.68
42
12.18
Shares (diluted)M
13.57
15.89
17.65
18.04
20.00
19.38
21.73
23.07
26.21
11.72
11.65
7.75%
6.02%
26
19.60
Buyback yield%
5.17
2.52
5.48
4.13
3.43
0.44
0.72
2.06
3.90
13.10
18.17
2.06
3.67
16
0.676
D/E ratiox
0.278
0.271
0.260
0.242
0.234
0.219
0.242
0.272
0.268
1.076
1.019
0.242
0.254
69
0.574
Enterprise value$M
0.435
0.474
0.498
0.505
0.555
0.514
0.464
0.469
0.423
0.870
0.844
(3.47%)
(1.41%)
37
0.678
LT debt$M
0.673
0.753
0.870
0.926
1.096
1.279
1.390
1.498
1.460
0.278
0.641
9.54%
7.53%
15
Revenue
$1.160M
2.60%
1.00×
Cost of revenue
$0.759M
2.78%
1.02×
Operating expenses
$0.159M
3.00%
1.04×
Property and equipment
15.73%
Spread over hurdle
(1.47%)