0.056
Revenue$M
0.073
0.081
0.086
0.093
0.103
0.113
0.123
0.134
0.146
0.156
0.059
8.68%
9.03%
72
8.36
Revenue growth%
10.82
12.31
14.87
15.36
14.97
16.96
14.67
14.52
16.71
19.30
8.23
16.71
14.92
56
22.01
Gross margin%
0.73
0.40
0.40
2.91
4.28
1.49
2.76
1.70
4.59
3.04
26.76
2.76
2.23
86
6.66
Operating margin%
10.98
8.39
5.67
6.96
8.51
6.61
5.18
6.00
4.69
4.81
19.79
5.18
6.31
45
6.91
Net margin%
9.44
11.28
13.53
15.40
15.85
17.81
17.40
17.78
17.76
16.10
18.34
17.76
15.97
86
25.06
P/E ratio (avg)x
39.44
40.10
37.62
38.94
36.97
39.20
39.31
38.01
35.74
35.11
35.53
38.01
38.47
83
37.83
EV/EBITx
31.23
34.36
34.29
35.51
41.26
41.79
41.17
46.59
47.89
51.55
25.54
46.59
41.21
94
23.20
FCF yield (avg)%
17.44
19.68
18.16
16.58
18.37
17.82
16.26
16.76
18.08
16.53
29.24
16.76
17.63
58
24.10
FCF margin%
1.56
0.40
1.95
2.78
3.69
2.81
2.74
0.40
0.40
0.40
25.59
0.40
1.75
15
1.501
FCF / Net incomex
0.686
0.766
0.845
0.867
0.956
1.015
1.147
1.092
1.135
1.122
0.683
1.122
0.986
44
26.09
ROIC%
22.72
23.27
26.01
26.55
26.25
26.88
29.61
30.82
30.47
31.60
20.94
30.47
26.72
88
19.48
Return on equity%
13.87
16.04
13.51
11.31
13.81
13.95
12.49
14.50
12.15
14.65
19.05
13.95
13.84
63
17.23
Return on assets%
29.43
28.65
31.35
32.70
31.44
28.51
28.04
27.17
25.58
28.26
24.86
28.04
28.58
36
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.80%
8.00%
—
16.97
EPS growth%
8.89
9.46
9.70
7.73
9.93
9.65
11.28
11.49
11.10
12.27
29.01
11.28
9.81
60
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(5.73%)
(4.43%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
7.00%
6.37%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.95%
2.93%
—
8.59
Div yield (avg)%
0.95
0.48
0.40
0.40
0.40
1.24
0.94
1.14
0.40
3.10
26.94
1.14
0.71
90
19.39
Payout ratio%
19.44
19.72
18.84
20.82
19.87
21.14
20.79
18.08
17.74
18.76
25.74
18.76
19.58
66
94.04
Shares (diluted)M
108.7
116.7
124.7
124.6
116.6
121.9
126.3
122.3
115.1
114.7
97.61
(0.32%)
1.30%
48
29.22
Buyback yield%
20.08
17.40
18.29
18.54
17.82
19.11
19.21
18.01
20.78
17.97
14.23
19.11
18.41
80
1.431
D/E ratiox
1.167
1.251
1.227
1.274
1.188
1.072
1.027
0.954
1.036
1.010
1.441
1.027
1.119
90
0.062
Enterprise value$M
0.032
0.032
0.032
0.030
0.030
0.032
0.030
0.029
0.032
0.036
0.132
3.44%
0.24%
46
0.043
LT debt$M
0.062
0.067
0.080
0.080
0.081
0.089
0.096
0.111
0.133
0.145
0.124
12.44%
9.59%
72
Revenue
$0.156M
9.03%
1.00×
Cost of revenue
$0.094M
9.21%
1.02×
Operating expenses
$0.028M
8.46%
0.95×
Property and equipment
16.94%
Spread over hurdle
(0.56%)