0.473
Revenue$M
1.982
2.069
2.181
2.273
2.441
2.553
2.726
2.870
3.046
0.520
0.526
6.03%
5.66%
53
20.90
Revenue growth%
23.68
23.20
23.60
23.70
22.16
20.37
18.54
16.33
16.24
20.24
8.98
18.54
22.27
63
5.03
Gross margin%
26.81
29.10
30.57
28.25
30.42
29.53
26.90
28.23
28.20
3.97
22.28
28.23
28.24
20
2.32
Operating margin%
7.49
9.60
9.82
11.24
10.39
9.57
10.85
11.68
9.72
25.73
23.48
10.39
9.77
19
15.31
Net margin%
12.10
14.90
17.12
19.02
17.79
17.09
19.71
19.39
19.98
3.55
23.31
19.39
17.45
43
11.02
P/E ratio (avg)x
9.274
10.35
10.99
11.79
12.02
12.17
12.26
12.54
14.89
34.81
6.453
12.26
11.90
10
27.34
EV/EBITx
14.55
15.88
14.79
15.64
13.90
13.88
12.91
13.19
12.81
28.07
19.72
13.19
14.22
37
22.67
FCF yield (avg)%
12.34
14.24
13.46
13.87
16.78
16.18
18.01
16.61
14.33
28.18
9.52
16.61
14.28
19
2.32
FCF margin%
21.47
18.70
16.45
18.49
18.58
15.72
13.01
13.59
13.04
5.80
13.67
13.59
17.47
89
1.477
FCF / Net incomex
2.783
2.707
2.714
3.119
3.422
3.496
3.588
3.909
3.769
1.392
0.961
3.588
3.270
8
21.38
ROIC%
18.54
20.32
21.70
21.96
20.17
17.33
17.31
20.01
22.67
6.57
22.47
20.01
20.25
49
12.68
Return on equity%
18.51
20.34
20.10
20.76
20.58
17.75
16.68
18.51
20.90
25.25
23.64
18.51
19.30
36
8.80
Return on assets%
15.48
15.55
15.22
12.97
10.54
9.05
11.11
11.73
9.80
27.39
20.23
10.54
12.35
53
0.02
EPS$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.02
0.03
6.29%
5.49%
—
22.21
EPS growth%
9.03
9.24
7.34
4.55
4.51
7.11
6.61
9.17
10.37
13.58
4.27
7.11
8.18
82
0.02
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.02
1.17%
0.77%
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.01
—
0.60%
(1.14%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.02
0.01
0.64%
(0.74%)
—
17.43
Div yield (avg)%
13.77
16.42
16.71
14.08
15.69
14.41
13.91
12.12
11.63
8.21
20.78
13.91
14.24
79
27.55
Payout ratio%
26.27
27.11
29.42
29.52
27.90
27.57
29.35
31.03
30.95
24.54
26.26
29.35
29.23
89
101.7
Shares (diluted)M
163.0
182.0
179.3
177.0
177.8
193.7
215.5
249.7
294.8
101.6
105.6
10.74%
8.77%
6
20.09
Buyback yield%
15.65
14.98
12.39
12.59
11.27
8.41
8.18
5.44
6.89
23.14
6.73
8.18
11.83
81
1.106
D/E ratiox
2.011
2.178
2.183
2.494
2.810
3.044
3.604
3.691
4.268
1.357
0.887
3.604
2.652
11
1.574
Enterprise value$M
0.127
0.123
0.133
0.141
0.126
0.116
0.105
0.101
0.102
0.202
0.969
(6.32%)
(3.57%)
6
0.329
LT debt$M
2.641
3.126
3.662
3.583
3.979
4.556
4.729
4.878
5.078
0.594
1.614
7.22%
8.29%
81
Revenue
$3.046M
5.66%
1.00×
Cost of revenue
$2.132M
5.66%
1.00×
Operating expenses
$0.428M
6.40%
1.07×
Property and equipment
20.35%