0.303
Revenue$M
0.131
0.144
0.155
0.170
0.185
0.201
0.222
0.237
0.263
0.289
0.321
9.32%
9.37%
88
27.75
Revenue growth%
1.53
4.14
4.18
4.09
3.51
3.37
6.34
4.14
3.66
2.85
14.32
3.66
3.88
20
12.76
Gross margin%
24.59
24.06
22.20
24.21
22.61
20.68
21.76
19.18
20.75
19.85
26.81
20.68
21.98
77
7.64
Operating margin%
25.23
24.01
24.87
22.42
24.21
23.20
20.80
21.28
21.26
19.80
23.85
21.26
22.81
55
20.83
Net margin%
30.88
33.49
32.17
32.83
30.69
32.47
33.28
35.45
35.39
34.82
25.62
34.82
33.05
60
6.171
P/E ratio (avg)x
7.925
7.632
8.103
8.500
7.934
7.973
8.312
7.085
6.637
6.749
18.79
7.085
7.929
43
8.437
EV/EBITx
33.45
31.47
30.97
29.61
27.47
25.97
28.66
29.35
27.12
30.25
11.63
28.66
29.48
67
18.16
FCF yield (avg)%
1.24
2.33
0.87
0.40
0.40
0.40
2.49
0.40
0.40
1.46
28.66
0.40
0.63
53
17.81
FCF margin%
7.37
5.62
5.62
4.05
6.62
6.67
9.41
8.84
9.22
12.07
2.26
9.22
7.02
37
0.276
FCF / Net incomex
1.910
1.708
1.751
1.889
2.023
1.821
1.637
1.639
1.501
1.657
0.543
1.639
1.730
33
23.11
ROIC%
11.36
9.49
7.88
9.86
11.81
12.75
13.47
10.90
8.24
7.00
26.10
10.90
10.38
73
14.55
Return on equity%
14.15
12.64
14.49
16.81
14.61
14.75
13.67
16.33
13.49
14.26
9.01
14.26
14.38
69
28.16
Return on assets%
18.12
16.59
19.24
19.56
18.85
18.49
16.07
16.97
17.10
15.58
28.26
16.97
17.61
58
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.37%
0.52%
—
22.47
EPS growth%
25.88
24.37
23.44
22.82
22.54
21.86
23.54
20.84
20.61
20.33
2.16
20.84
22.68
51
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(7.56%)
(3.65%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
8.79%
5.51%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
7.70%
9.52%
—
9.75
Div yield (avg)%
27.33
29.62
27.60
30.27
32.48
30.50
33.14
34.51
36.00
34.32
19.00
34.32
31.49
22
2.15
Payout ratio%
11.96
11.28
14.23
13.60
12.74
14.46
16.41
18.16
18.73
19.63
19.80
18.16
14.35
72
416.3
Shares (diluted)M
552.0
524.8
580.0
669.1
667.8
667.5
647.2
680.0
704.9
692.3
403.3
0.72%
3.68%
52
15.31
Buyback yield%
28.16
25.58
24.59
26.37
26.90
26.89
27.27
24.70
23.92
23.12
18.99
24.70
25.98
56
1.713
D/E ratiox
1.321
1.256
1.119
1.054
1.098
1.107
1.206
1.272
1.262
1.195
1.284
1.206
1.200
53
0.111
Enterprise value$M
0.125
0.137
0.150
0.152
0.142
0.138
0.143
0.141
0.148
0.164
0.190
2.96%
2.57%
71
0.223
LT debt$M
0.127
0.148
0.172
0.187
0.186
0.217
0.250
0.275
0.317
0.372
0.217
14.88%
12.29%
46
Revenue
$0.289M
9.37%
1.00×
Cost of revenue
$0.129M
9.24%
0.99×
Operating expenses
$0.065M
9.12%
0.98×
Property and equipment
16.42%