0.042
Revenue$M
0.744
0.739
0.761
0.774
0.765
0.770
0.774
0.765
0.761
0.776
0.045
0.30%
0.30%
82
15.81
Revenue growth%
2.44
2.81
0.40
0.40
0.40
2.71
0.40
0.40
0.40
0.40
23.51
0.40
0.40
45
26.68
Gross margin%
16.74
18.47
17.71
18.42
21.14
22.84
23.12
24.83
22.64
21.74
15.91
22.84
21.44
75
5.67
Operating margin%
19.31
20.74
20.79
20.74
21.13
22.62
22.24
23.37
21.40
19.12
26.31
22.24
20.96
62
6.72
Net margin%
29.62
28.67
28.95
31.66
32.40
34.00
31.98
33.26
35.03
34.02
19.49
34.00
32.19
5
31.40
P/E ratio (avg)x
48.50
53.63
63.88
71.83
84.51
87.82
97.05
101.4
109.7
107.6
10.03
101.4
86.16
86
32.45
EV/EBITx
11.27
11.38
11.09
12.35
11.41
12.87
13.87
15.95
16.54
16.04
6.244
15.95
12.61
40
28.02
FCF yield (avg)%
17.29
19.41
16.87
15.71
14.45
17.23
19.85
21.15
20.82
20.54
6.84
20.54
18.35
83
13.84
FCF margin%
12.75
12.51
10.43
10.07
10.59
8.19
7.72
5.14
4.33
1.59
4.12
5.14
9.13
29
0.862
FCF / Net incomex
1.735
1.888
1.848
1.863
2.193
2.279
2.409
2.732
3.148
3.381
1.603
2.732
2.236
20
4.57
ROIC%
0.40
1.07
0.40
0.40
1.43
1.81
0.40
0.40
1.88
2.26
4.04
1.81
0.73
64
5.14
Return on equity%
4.77
4.26
3.93
3.02
2.97
3.73
2.03
0.97
2.91
0.90
29.39
2.03
3.00
44
28.94
Return on assets%
2.71
0.40
1.69
1.74
0.40
0.40
1.15
0.40
0.40
3.08
3.53
0.40
0.78
39
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(1.42%)
(4.81%)
—
25.65
EPS growth%
25.28
25.55
24.90
24.81
25.96
28.60
29.11
30.54
27.80
24.85
28.31
28.60
25.75
20
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
11.12%
9.11%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
4.83%
5.29%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.26%
3.43%
—
8.19
Div yield (avg)%
33.63
35.86
34.36
36.20
34.71
32.55
33.63
32.39
32.11
29.41
3.91
32.39
33.63
75
23.52
Payout ratio%
22.25
19.70
18.83
20.70
19.89
16.96
16.66
19.40
19.99
20.07
24.87
19.40
19.79
65
303.2
Shares (diluted)M
404.6
467.6
514.6
523.9
603.2
667.0
755.4
769.3
759.6
866.8
298.9
7.52%
7.97%
42
9.26
Buyback yield%
12.49
10.35
8.73
7.63
6.47
6.10
4.04
5.37
6.09
6.51
26.63
6.09
6.49
31
1.103
D/E ratiox
1.619
1.608
1.727
1.616
1.539
1.378
1.421
1.415
1.307
1.281
1.367
1.378
1.480
6
0.610
Enterprise value$M
0.427
0.394
0.397
0.367
0.371
0.328
0.305
0.329
0.321
0.279
0.557
(5.51%)
(3.52%)
79
0.472
LT debt$M
0.304
0.353
0.408
0.419
0.393
0.369
0.370
0.344
0.326
0.317
0.602
(4.21%)
0.23%
53
Revenue
$0.776M
0.30%
1.00×
Cost of revenue
$0.405M
0.39%
1.01×
Operating expenses
$0.139M
(0.32%)
0.94×
Property and equipment
18.90%
Spread over hurdle
27.41%