0.487
Revenue$M
0.450
0.469
0.483
0.510
0.531
0.564
0.577
0.605
0.638
0.653
0.505
4.21%
4.22%
10
18.88
Revenue growth%
8.12
5.35
4.66
5.32
6.65
5.75
5.32
3.20
1.60
1.37
20.45
3.20
5.32
87
24.30
Gross margin%
22.09
24.85
23.23
21.92
23.04
20.87
21.99
21.68
22.96
20.42
26.03
21.68
22.04
28
17.26
Operating margin%
12.95
9.96
9.83
7.74
6.80
7.47
9.99
10.46
10.65
9.61
21.90
9.99
9.90
21
5.89
Net margin%
20.12
20.77
18.61
19.41
17.01
18.71
17.54
17.23
16.90
16.53
25.08
17.23
18.08
64
15.03
P/E ratio (avg)x
48.33
52.18
56.02
55.24
52.47
51.55
54.37
60.71
69.37
72.06
37.01
60.71
54.81
17
26.16
EV/EBITx
7.364
7.873
8.060
7.365
7.402
6.630
6.374
5.488
5.366
4.655
37.93
5.488
6.997
91
26.58
FCF yield (avg)%
23.90
22.69
22.05
21.84
21.05
18.40
21.17
21.33
23.77
25.29
4.68
21.33
21.95
77
18.29
FCF margin%
13.90
12.66
11.44
12.39
13.11
12.14
14.27
14.99
15.99
15.98
26.46
14.99
13.51
43
0.145
FCF / Net incomex
1.372
1.414
1.474
1.641
1.716
1.592
1.694
1.763
1.663
1.623
0.283
1.663
1.632
77
2.43
ROIC%
31.48
32.23
30.58
30.83
29.65
31.49
28.59
26.99
25.76
24.06
9.46
26.99
30.12
15
26.02
Return on equity%
3.65
5.40
2.79
4.31
3.61
4.65
3.83
4.73
7.07
4.74
16.89
4.73
4.48
24
8.95
Return on assets%
26.46
28.96
28.48
25.87
24.60
22.81
20.29
18.32
18.99
20.70
2.39
20.29
23.70
72
—
EPS$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.72%
6.52%
—
12.32
EPS growth%
15.78
15.88
16.64
16.20
13.44
11.50
12.33
10.84
7.94
7.11
20.11
10.84
12.89
52
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.02
—
4.88%
8.09%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(2.15%)
(1.06%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
0.67%
1.29%
—
11.60
Div yield (avg)%
14.70
12.75
10.89
9.81
11.34
11.78
9.04
9.62
11.03
13.54
5.31
11.03
11.18
38
11.90
Payout ratio%
25.73
24.82
22.73
25.42
26.71
26.71
29.65
31.00
29.07
31.87
22.13
29.65
26.71
88
115.3
Shares (diluted)M
162.6
151.1
173.3
178.0
175.7
181.1
197.1
202.5
184.8
211.5
110.5
3.78%
3.78%
26
7.98
Buyback yield%
32.68
30.05
28.28
26.36
29.33
28.69
31.40
30.42
27.98
29.89
19.39
29.89
29.61
13
1.296
D/E ratiox
0.557
0.568
0.517
0.548
0.536
0.483
0.434
0.483
0.512
0.508
0.495
0.483
0.515
63
0.245
Enterprise value$M
0.133
0.122
0.131
0.140
0.146
0.136
0.131
0.131
0.129
0.143
0.134
(0.36%)
0.12%
11
0.513
LT debt$M
0.469
0.507
0.513
0.494
0.458
0.438
0.440
0.456
0.480
0.492
0.170
1.47%
(0.30%)
90
Revenue
$0.653M
4.22%
1.00×
Cost of revenue
$0.457M
4.22%
1.00×
Operating expenses
$0.090M
4.52%
1.03×
Property and equipment
17.63%
Spread over hurdle
(2.82%)