0.288
Revenue$M
0.459
0.498
0.530
0.562
0.593
0.639
0.675
0.721
0.757
0.817
0.297
6.62%
6.85%
8
27.32
Revenue growth%
32.09
32.12
30.74
32.85
30.62
32.75
30.54
32.37
33.29
34.09
23.78
32.75
32.24
42
24.47
Gross margin%
15.84
17.02
17.94
20.38
18.79
16.08
15.98
14.72
17.09
19.01
5.65
16.08
17.05
86
8.77
Operating margin%
10.16
10.95
12.30
10.96
13.89
13.96
11.26
12.55
15.40
13.24
7.13
13.24
12.43
9
26.60
Net margin%
10.91
9.23
7.22
5.98
4.07
2.90
3.26
2.88
2.71
2.63
2.01
2.88
3.67
17
36.12
P/E ratio (avg)x
16.34
14.90
14.91
13.72
15.20
16.25
17.94
16.39
16.88
17.29
21.80
16.88
16.29
11
11.36
EV/EBITx
25.18
27.49
31.43
32.89
33.50
36.87
39.76
39.02
38.68
37.01
32.74
38.68
35.19
91
2.02
FCF yield (avg)%
27.08
25.29
22.73
24.09
25.61
26.22
25.88
26.34
25.82
23.30
2.07
25.88
25.72
33
11.24
FCF margin%
10.03
11.21
12.13
14.35
17.34
16.78
19.38
22.14
22.11
23.63
9.24
22.11
17.06
44
0.685
FCF / Net incomex
0.938
1.039
0.931
1.019
0.923
0.948
1.027
0.997
0.997
0.998
1.132
0.997
0.997
70
14.99
ROIC%
24.73
27.03
26.64
27.37
27.52
29.67
28.23
30.75
33.07
30.26
13.06
30.26
27.87
49
18.22
Return on equity%
20.49
22.18
22.28
22.48
22.48
22.98
21.14
23.21
22.10
23.48
29.22
22.98
22.38
66
4.77
Return on assets%
15.75
13.13
14.94
15.64
13.02
12.54
11.21
11.84
11.10
9.04
9.98
11.21
12.78
84
0.03
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.03
3.30%
3.42%
—
13.25
EPS growth%
24.23
22.42
24.10
22.03
24.03
26.04
26.28
27.08
26.00
27.04
7.57
26.28
25.11
44
0.02
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
1.05%
(0.29%)
—
0.03
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(5.08%)
(3.87%)
—
0.03
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(3.33%)
(4.85%)
—
23.16
Div yield (avg)%
4.98
5.04
5.59
2.76
1.34
1.52
0.40
0.40
0.40
2.38
16.11
0.40
1.95
73
17.97
Payout ratio%
31.40
31.45
33.18
30.62
31.78
31.16
32.32
34.87
36.54
34.22
24.30
34.22
32.05
31
17.84
Shares (diluted)M
20.92
23.14
23.25
22.54
20.62
21.29
22.44
22.25
24.90
24.48
17.21
3.49%
2.74%
84
17.87
Buyback yield%
21.60
22.68
20.15
20.72
21.32
18.34
19.21
16.65
17.93
17.21
16.40
17.93
19.68
64
0.617
D/E ratiox
0.106
0.111
0.100
0.096
0.103
0.103
0.105
0.110
0.097
0.105
0.677
0.105
0.104
29
0.596
Enterprise value$M
0.572
0.632
0.706
0.748
0.820
0.826
0.790
0.899
0.952
0.869
0.441
1.17%
4.28%
87
0.259
LT debt$M
0.992
1.081
1.185
1.132
1.098
1.238
1.347
1.422
1.661
1.687
0.509
8.98%
4.89%
72
Revenue
$0.817M
6.85%
1.00×
Cost of revenue
$0.498M
6.98%
1.01×
Operating expenses
$0.078M
5.86%
0.91×
Property and equipment
17.50%
Goodwill & intangibles
15.81%
Spread over hurdle
(4.06%)