0.164
Revenue$M
0.159
0.161
0.159
0.163
0.161
0.165
0.165
0.166
0.169
0.171
0.179
1.22%
0.47%
64
9.79
Revenue growth%
13.26
15.83
17.78
19.71
19.69
22.09
22.24
21.76
20.54
19.68
4.73
21.76
19.70
41
8.17
Gross margin%
17.90
18.43
18.98
21.66
20.36
18.35
17.75
17.60
18.65
20.82
17.93
18.35
18.54
51
24.54
Operating margin%
31.83
32.09
31.83
32.34
33.95
32.91
30.26
28.77
30.11
29.54
29.27
30.11
31.83
47
5.56
Net margin%
6.42
4.93
3.74
2.82
5.39
3.98
1.98
1.84
0.40
1.46
9.31
1.84
3.28
31
34.16
P/E ratio (avg)x
28.95
25.86
25.74
27.39
30.52
33.97
36.96
38.24
35.14
38.27
21.80
36.96
32.25
22
34.86
EV/EBITx
10.24
10.83
10.14
10.19
9.143
8.168
7.407
7.419
7.107
6.581
29.70
7.407
8.656
22
15.09
FCF yield (avg)%
28.18
29.85
28.28
31.17
30.99
31.12
31.52
31.10
32.48
32.52
19.88
31.52
31.11
79
13.80
FCF margin%
9.48
7.54
6.46
4.67
3.41
4.17
1.82
0.40
0.40
2.02
12.41
1.82
3.79
11
0.944
FCF / Net incomex
0.419
0.420
0.421
0.438
0.487
0.504
0.583
0.640
0.693
0.704
0.917
0.640
0.496
77
19.80
ROIC%
11.89
10.17
12.76
9.86
9.03
9.90
12.58
12.66
12.67
11.60
19.84
12.58
11.74
72
18.13
Return on equity%
10.71
8.33
7.00
7.36
4.69
5.28
3.63
4.59
3.07
1.97
10.45
3.63
4.99
48
12.25
Return on assets%
18.86
19.58
22.39
23.92
21.02
21.69
23.85
22.28
22.59
24.58
2.44
22.59
22.34
19
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.79%)
(3.67%)
—
8.83
EPS growth%
16.98
19.11
18.00
18.53
15.93
17.71
18.28
15.72
16.90
16.97
21.27
16.97
17.34
38
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
0.61%
(0.57%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(8.12%)
(5.85%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.91%)
(2.67%)
—
29.05
Div yield (avg)%
15.64
13.51
10.87
10.59
8.33
10.44
8.33
5.81
3.90
1.02
26.17
5.81
9.38
64
16.95
Payout ratio%
7.82
9.49
12.23
13.67
16.54
17.21
19.39
20.04
22.89
24.40
16.27
20.04
16.87
13
35.22
Shares (diluted)M
41.70
49.34
57.70
64.28
75.97
74.24
74.60
84.94
100.3
118.7
34.67
9.33%
11.65%
76
29.85
Buyback yield%
19.37
18.47
16.61
17.96
20.51
19.99
18.18
20.20
20.13
21.20
27.81
20.13
19.68
17
0.537
D/E ratiox
0.512
0.555
0.631
0.620
0.700
0.794
0.855
0.861
0.819
0.797
1.229
0.819
0.747
66
0.077
Enterprise value$M
0.037
0.036
0.035
0.033
0.031
0.030
0.030
0.029
0.029
0.029
0.163
(1.83%)
(2.66%)
70
0.081
LT debt$M
0.110
0.127
0.148
0.172
0.182
0.209
0.222
0.255
0.240
0.269
0.091
8.15%
9.58%
6
Revenue
$0.171M
0.47%
1.00×
Cost of revenue
$0.102M
0.43%
1.00×
Operating expenses
$0.040M
0.44%
1.00×
Property and equipment
15.89%