0.322
Revenue$M
0.620
0.621
0.615
0.619
0.632
0.648
0.639
0.646
0.661
0.654
0.331
0.70%
0.59%
15
10.87
Revenue growth%
8.69
8.98
8.77
10.20
9.07
7.47
8.68
8.80
7.70
7.39
16.93
7.70
8.73
34
21.91
Gross margin%
24.24
22.71
23.51
21.82
23.78
21.17
22.82
23.90
26.81
25.99
24.02
23.90
23.65
58
24.69
Operating margin%
3.03
0.61
0.40
0.40
0.40
0.40
2.15
3.62
2.84
1.58
6.77
2.15
1.10
24
20.64
Net margin%
2.17
0.40
3.25
3.15
1.78
2.18
5.17
5.72
5.56
2.86
8.02
5.17
3.01
41
17.48
P/E ratio (avg)x
42.18
39.09
44.48
48.50
51.15
50.65
51.79
52.67
60.17
69.83
18.47
52.67
50.90
39
31.01
EV/EBITx
18.68
16.48
17.34
17.27
18.22
18.21
19.14
18.57
19.96
17.85
24.91
18.57
18.22
54
20.67
FCF yield (avg)%
7.83
9.09
11.98
10.59
11.79
14.28
11.33
13.27
12.85
15.27
5.75
13.27
11.88
58
15.18
FCF margin%
11.59
10.91
11.01
13.51
13.10
10.66
8.73
6.98
7.69
8.11
3.83
8.11
10.79
59
1.537
FCF / Net incomex
0.084
0.083
0.080
0.068
0.070
0.070
0.070
0.069
0.061
0.063
0.577
0.069
0.070
23
16.87
ROIC%
35.03
37.35
38.60
35.73
37.53
37.16
37.49
35.94
33.82
33.43
21.29
35.94
36.55
73
28.53
Return on equity%
16.63
16.62
17.24
15.72
16.04
15.75
15.25
12.73
14.08
14.68
4.83
14.68
15.73
95
19.45
Return on assets%
17.98
17.32
15.47
17.18
15.41
14.62
14.95
13.78
12.84
10.31
19.22
13.78
15.18
43
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.68%
0.49%
—
17.33
EPS growth%
17.41
16.86
17.86
19.27
18.29
19.18
19.26
21.63
20.83
18.13
20.90
19.26
18.74
52
0.01
Bookvalue per sh$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
3.97%
4.58%
—
—
FCF per share$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
9.75%
8.22%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
2.45%
1.31%
—
24.68
Div yield (avg)%
24.59
25.18
24.81
24.56
26.14
27.99
26.79
26.23
24.59
21.83
8.23
26.23
24.99
11
28.30
Payout ratio%
25.85
25.41
25.19
22.57
24.92
24.64
25.35
25.23
24.68
27.20
7.07
25.23
25.21
88
21.88
Shares (diluted)M
34.08
36.06
42.79
44.96
53.47
57.87
67.96
72.01
80.86
95.68
22.17
12.34%
12.11%
65
23.69
Buyback yield%
11.85
11.40
13.34
10.76
12.07
9.89
9.81
8.28
6.17
7.77
12.87
8.28
10.33
57
0.911
D/E ratiox
1.962
2.078
2.289
2.426
2.723
2.935
3.164
3.379
3.584
3.943
0.755
3.379
2.829
57
0.099
Enterprise value$M
0.721
0.719
0.808
0.919
1.050
1.184
1.161
1.151
1.368
1.499
0.355
7.38%
9.15%
62
0.022
LT debt$M
0.338
0.366
0.372
0.393
0.388
0.425
0.479
0.489
0.548
0.634
0.503
10.34%
7.92%
91
Revenue
$0.654M
0.59%
1.00×
Cost of revenue
$0.458M
0.59%
1.00×
Operating expenses
$0.132M
0.43%
0.98×
Property and equipment
18.38%
Spread over hurdle
(5.44%)