0.093
Revenue$M
0.054
0.058
0.063
0.068
0.073
0.080
0.085
0.092
0.099
0.107
0.094
8.00%
8.08%
8
12.23
Revenue growth%
10.99
13.33
11.85
12.21
10.60
13.25
11.66
11.12
12.21
12.44
21.80
12.21
12.03
12
26.00
Gross margin%
7.60
5.15
8.05
5.76
2.83
1.21
1.87
0.93
0.45
0.40
8.77
0.93
2.35
49
15.36
Operating margin%
15.08
17.71
18.04
19.14
16.44
15.98
13.40
15.44
15.58
16.21
23.38
15.58
16.09
51
25.35
Net margin%
22.26
24.81
24.52
21.67
18.82
20.53
22.33
22.75
25.73
26.08
7.12
22.75
22.54
13
12.82
P/E ratio (avg)x
18.00
18.49
17.34
19.37
20.32
18.31
16.86
17.88
19.20
20.47
12.99
18.31
18.40
60
28.38
EV/EBITx
32.45
29.03
28.78
29.54
25.72
23.25
21.26
21.25
19.85
17.65
7.260
21.25
24.48
76
11.32
FCF yield (avg)%
22.01
24.43
25.45
25.62
27.11
28.76
29.19
26.68
27.22
27.91
28.43
27.91
26.89
49
25.68
FCF margin%
8.79
5.91
3.79
5.80
7.48
10.11
9.88
10.43
9.39
10.56
13.46
10.11
9.09
46
0.788
FCF / Net incomex
1.525
1.469
1.561
1.624
1.579
1.741
1.942
1.939
1.845
1.777
0.547
1.845
1.682
8
13.77
ROIC%
8.91
9.97
12.39
10.29
10.41
7.99
5.50
7.99
8.12
10.45
21.99
7.99
9.44
64
4.64
Return on equity%
22.28
19.41
19.62
20.29
20.86
23.22
21.46
19.19
20.66
19.60
27.19
20.66
20.48
81
27.48
Return on assets%
9.43
12.09
13.11
14.49
12.77
10.01
8.88
9.51
8.47
8.50
11.23
8.88
9.76
64
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.04%
3.68%
—
28.98
EPS growth%
17.16
14.84
14.36
11.57
12.90
10.11
11.63
11.25
14.12
16.60
23.14
11.63
13.51
16
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
2.50%
(0.26%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
9.13%
11.39%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(0.88%)
(2.44%)
—
5.35
Div yield (avg)%
13.25
12.19
12.34
13.35
15.87
14.76
16.53
15.20
13.08
14.89
17.97
14.89
14.05
73
22.44
Payout ratio%
27.61
27.30
24.71
23.38
26.23
28.96
28.62
27.52
26.53
28.42
5.34
28.42
27.41
29
9.088
Shares (diluted)M
9.132
9.125
8.096
8.667
7.725
8.477
9.261
9.456
8.665
8.210
9.035
1.23%
(1.95%)
72
25.97
Buyback yield%
0.40
0.90
1.24
1.11
0.40
2.76
2.35
2.53
5.11
5.09
5.00
2.76
1.79
9
0.761
D/E ratiox
0.503
0.559
0.521
0.564
0.550
0.500
0.551
0.581
0.635
0.721
0.109
0.581
0.555
15
0.051
Enterprise value$M
0.022
0.025
0.026
0.028
0.028
0.027
0.030
0.030
0.034
0.038
0.140
6.49%
7.04%
23
0.144
LT debt$M
—
—
—
—
—
—
—
—
—
—
0.138
(3.79%)
(1.86%)
37
Revenue
$0.107M
8.08%
1.00×
Cost of revenue
$0.066M
7.75%
0.97×
Operating expenses
$0.026M
8.51%
1.04×
Property and equipment
15.72%
Spread over hurdle
18.50%