0.905
Revenue$M
2.278
2.445
2.573
2.673
2.857
3.061
3.273
3.424
3.687
3.922
0.932
6.54%
6.04%
7
7.42
Revenue growth%
24.60
23.27
23.72
21.43
21.51
22.70
22.98
23.17
20.97
18.95
4.97
22.70
22.84
58
10.42
Gross margin%
16.33
15.27
15.84
13.87
13.45
11.66
8.83
6.22
5.90
5.04
19.28
6.22
12.56
89
11.28
Operating margin%
32.31
29.35
30.17
28.43
26.95
25.72
24.40
23.96
21.03
19.08
24.89
23.96
26.34
90
16.64
Net margin%
26.04
27.08
28.03
27.30
25.39
26.73
24.07
21.72
22.58
25.03
27.99
24.07
25.72
36
34.88
P/E ratio (avg)x
35.12
33.31
32.72
37.25
36.58
38.35
41.50
46.17
49.56
56.81
24.16
46.17
37.80
86
9.735
EV/EBITx
19.09
19.44
18.22
19.55
17.90
18.02
16.57
17.38
18.34
17.12
37.25
17.38
18.12
62
5.43
FCF yield (avg)%
11.87
9.55
7.86
9.03
7.42
9.92
11.38
12.24
12.28
9.40
17.41
11.38
9.73
55
16.81
FCF margin%
23.11
21.74
20.81
22.83
25.45
24.45
24.42
23.03
23.26
21.98
28.74
23.26
23.07
73
1.516
FCF / Net incomex
0.314
0.279
0.277
0.293
0.284
0.308
0.321
0.337
0.320
0.303
0.427
0.320
0.305
68
19.41
ROIC%
30.17
30.00
27.29
24.42
27.08
28.57
25.62
23.02
22.08
21.73
25.13
23.02
26.35
72
13.22
Return on equity%
18.68
18.63
16.02
14.97
16.45
14.33
12.61
12.76
10.19
8.59
22.93
12.61
14.65
40
16.93
Return on assets%
21.96
21.61
22.02
19.68
19.46
19.98
21.43
24.22
26.22
24.61
19.80
24.22
21.79
69
—
EPS$
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.02
—
3.56%
6.30%
—
23.76
EPS growth%
12.94
10.05
12.42
10.33
8.38
7.94
8.27
6.13
4.44
5.69
14.07
6.13
8.32
50
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.91%)
3.13%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.61%
7.46%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
8.05%
7.22%
—
28.33
Div yield (avg)%
9.64
7.48
6.89
7.10
9.04
10.89
11.78
11.43
12.06
12.18
7.82
11.78
10.27
82
14.44
Payout ratio%
22.00
23.26
21.32
22.96
19.96
21.89
22.25
21.41
22.94
21.91
10.27
21.91
21.96
65
194.6
Shares (diluted)M
259.4
290.5
318.6
330.9
345.9
395.6
400.0
390.5
397.4
447.3
198.2
5.28%
5.21%
53
22.63
Buyback yield%
16.02
14.42
14.58
12.62
15.39
13.89
11.16
10.43
7.43
8.49
14.22
10.43
13.26
38
1.504
D/E ratiox
1.159
1.047
1.151
1.185
1.311
1.248
1.214
1.287
1.284
1.234
0.503
1.248
1.224
80
0.806
Enterprise value$M
1.925
1.789
1.577
1.721
1.835
1.879
2.087
1.892
1.919
1.762
2.951
(0.81%)
(1.46%)
8
3.516
LT debt$M
5.246
5.250
5.111
6.104
6.424
7.341
8.574
10.34
10.39
10.23
1.407
9.75%
6.87%
25
Revenue
$3.922M
6.04%
1.00×
Cost of revenue
$1.938M
5.70%
0.97×
Operating expenses
$0.607M
6.43%
1.04×
Property and equipment
17.54%
Spread over hurdle
31.35%