0.209
Revenue$M
0.411
0.418
0.437
0.447
0.451
0.461
0.482
0.487
0.499
0.513
0.216
2.62%
2.28%
26
9.10
Revenue growth%
19.98
17.83
16.00
17.70
17.74
18.44
17.00
15.59
14.67
11.76
12.46
15.59
17.35
40
16.24
Gross margin%
24.25
25.56
26.30
28.12
30.98
33.55
32.49
29.71
28.13
29.25
20.99
29.71
28.69
86
9.26
Operating margin%
29.05
28.15
26.52
24.74
27.11
28.32
25.37
25.54
24.77
27.00
21.67
25.54
26.76
54
22.28
Net margin%
18.93
17.93
16.35
16.67
18.68
17.34
18.38
19.04
19.78
19.09
6.37
19.04
18.53
43
31.08
P/E ratio (avg)x
12.99
12.24
12.78
11.51
12.64
12.65
12.90
14.13
14.74
13.66
16.72
13.66
12.84
71
34.21
EV/EBITx
26.90
26.35
28.61
26.89
28.82
25.50
25.31
25.47
22.54
23.89
35.29
25.31
25.92
72
19.28
FCF yield (avg)%
27.35
25.18
24.76
26.18
28.90
31.65
32.57
30.18
32.14
33.84
28.07
32.14
29.54
70
27.44
FCF margin%
18.11
16.95
14.11
15.63
14.17
15.48
15.61
12.87
10.47
12.11
14.89
12.87
14.82
15
0.705
FCF / Net incomex
1.274
1.164
1.080
1.008
0.856
0.893
0.816
0.831
0.716
0.631
0.332
0.816
0.875
50
13.19
ROIC%
15.31
16.97
14.12
16.95
18.88
21.69
21.06
19.95
19.88
21.59
11.31
21.06
19.38
91
28.37
Return on equity%
17.06
16.35
14.74
13.83
15.99
16.67
17.79
19.50
18.84
20.29
25.84
18.84
16.87
26
11.60
Return on assets%
25.52
28.46
28.48
28.29
27.16
28.40
28.46
28.25
29.85
31.08
5.75
28.46
28.43
25
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
8.73%
9.09%
—
16.57
EPS growth%
0.40
1.56
2.09
3.97
3.18
1.19
0.40
3.39
3.39
4.41
23.34
3.39
2.63
60
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
8.14%
8.31%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
5.61%
2.91%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.02%)
(2.92%)
—
2.25
Div yield (avg)%
13.74
14.99
17.21
19.95
21.24
18.55
16.51
15.91
17.73
16.08
17.09
16.51
16.86
18
26.37
Payout ratio%
23.44
21.66
20.93
22.66
21.16
23.69
25.01
26.31
27.92
28.53
17.06
26.31
23.57
65
78.40
Shares (diluted)M
87.49
82.29
76.78
86.21
88.45
98.04
91.17
98.23
91.27
93.57
76.95
1.13%
0.54%
81
10.83
Buyback yield%
31.37
28.90
27.78
28.37
30.22
29.61
27.08
28.66
28.09
30.22
3.81
28.66
28.78
71
0.657
D/E ratiox
1.558
1.564
1.446
1.564
1.475
1.446
1.312
1.173
1.277
1.326
1.273
1.312
1.446
50
0.344
Enterprise value$M
0.694
0.677
0.748
0.844
0.803
0.908
0.959
0.915
0.967
1.085
0.462
6.20%
3.67%
57
0.641
LT debt$M
0.229
0.222
0.239
0.233
0.228
0.266
0.259
0.256
0.259
0.264
0.637
2.98%
1.21%
92
Revenue
$0.513M
2.28%
1.00×
Cost of revenue
$0.346M
2.17%
0.99×
Operating expenses
$0.097M
3.02%
1.07×
Property and equipment
14.18%
Spread over hurdle
(4.29%)