0.324
Revenue$M
0.715
0.705
0.701
0.705
0.712
0.707
0.724
0.720
0.741
0.766
0.356
1.48%
0.86%
23
3.77
Revenue growth%
3.42
3.07
2.14
0.93
2.77
3.01
5.96
3.25
0.40
2.24
7.99
3.01
2.89
93
5.16
Gross margin%
4.98
6.26
5.11
6.32
8.46
10.17
8.69
11.35
11.10
12.44
21.93
11.10
8.58
95
27.26
Operating margin%
25.27
27.80
30.30
30.82
32.33
31.76
32.64
29.86
30.03
28.26
25.80
30.03
30.17
83
23.13
Net margin%
15.21
15.48
18.18
16.10
16.52
19.18
16.84
13.91
13.87
10.97
28.11
13.91
15.79
27
26.33
P/E ratio (avg)x
26.92
24.96
27.77
29.20
31.12
32.42
36.55
35.27
34.00
37.58
33.56
35.27
31.77
93
10.57
EV/EBITx
31.62
32.28
36.10
38.71
39.60
41.27
46.26
51.40
51.43
53.98
23.83
51.40
40.43
39
17.75
FCF yield (avg)%
3.30
3.75
3.01
4.14
4.66
4.03
2.27
5.27
6.38
3.42
14.82
4.03
3.89
42
13.39
FCF margin%
13.87
13.90
14.58
12.39
11.82
12.63
13.74
12.74
13.66
13.51
7.05
13.51
13.59
21
1.126
FCF / Net incomex
0.184
0.195
0.194
0.225
0.264
0.287
0.348
0.382
0.380
0.407
0.269
0.380
0.275
23
27.95
ROIC%
13.80
16.18
15.59
16.93
15.60
16.85
16.24
18.79
16.97
14.55
27.98
16.85
16.21
35
25.40
Return on equity%
9.30
8.36
11.28
12.16
11.01
10.17
9.72
11.77
14.63
12.46
12.06
11.77
11.15
12
20.16
Return on assets%
1.86
2.42
0.89
0.40
0.40
0.40
0.40
1.87
1.14
3.15
25.69
1.14
1.01
7
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.86%
0.05%
—
2.22
EPS growth%
24.40
21.51
19.90
18.56
17.52
19.02
20.08
19.48
20.00
19.65
4.33
19.65
19.78
28
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
—
10.88%
8.59%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(1.25%)
0.35%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(5.44%)
(1.35%)
—
25.22
Div yield (avg)%
1.14
0.40
0.40
0.40
0.40
1.82
4.36
3.05
3.29
5.89
2.62
3.29
1.48
87
28.40
Payout ratio%
25.27
25.62
24.91
26.97
29.54
31.77
32.38
31.55
34.15
34.30
18.83
32.38
30.54
32
102.6
Shares (diluted)M
164.9
171.1
205.4
237.4
277.6
273.1
294.4
345.4
393.3
457.1
100.7
10.49%
11.56%
20
23.88
Buyback yield%
28.13
28.05
29.25
28.90
26.24
25.92
24.31
25.36
24.38
25.67
20.07
25.36
26.08
24
1.095
D/E ratiox
0.445
0.460
0.486
0.583
0.702
0.840
0.843
1.008
1.024
1.078
0.806
1.008
0.771
83
0.674
Enterprise value$M
0.551
0.572
0.600
0.551
0.503
0.466
0.402
0.423
0.407
0.395
0.517
(4.72%)
(3.88%)
77
0.215
LT debt$M
0.695
0.663
0.581
0.508
0.440
0.429
0.449
0.414
0.427
0.463
0.466
1.05%
(5.01%)
23
Revenue
$0.766M
0.86%
1.00×
Cost of revenue
$0.536M
0.86%
1.00×
Operating expenses
$0.117M
0.44%
0.96×
Property and equipment
18.04%