0.203
Revenue$M
0.639
0.637
0.655
0.655
0.666
0.659
0.664
0.681
0.702
0.697
0.209
0.90%
1.08%
10
11.48
Revenue growth%
5.64
7.56
7.90
6.36
5.60
6.13
7.80
10.57
10.02
12.71
27.51
10.02
7.68
30
24.98
Gross margin%
11.88
9.70
11.49
12.89
10.78
13.65
10.76
13.34
13.40
13.51
3.88
13.40
12.39
91
3.68
Operating margin%
25.08
22.93
22.33
22.80
23.62
20.71
18.70
18.22
19.33
19.94
22.72
19.33
21.52
47
19.36
Net margin%
13.54
10.82
11.87
12.28
13.38
12.54
14.22
15.26
15.39
12.57
4.34
14.22
12.97
43
36.47
P/E ratio (avg)x
29.68
27.58
28.24
26.04
22.31
20.16
17.36
15.00
15.62
16.79
21.10
16.79
21.24
48
9.536
EV/EBITx
16.55
15.54
13.85
13.82
13.51
14.70
14.50
13.66
13.99
13.02
33.61
13.99
13.92
21
17.07
FCF yield (avg)%
10.41
11.22
9.94
11.41
11.92
14.53
12.59
11.70
14.46
16.61
21.83
14.46
11.81
39
14.55
FCF margin%
11.89
14.60
17.22
14.85
14.34
14.43
13.74
15.14
16.54
17.51
3.60
15.14
14.72
54
0.539
FCF / Net incomex
1.277
1.363
1.470
1.486
1.643
1.780
1.597
1.509
1.439
1.451
0.880
1.509
1.478
80
11.46
ROIC%
11.35
13.26
12.24
9.63
9.64
9.98
12.94
10.11
11.91
9.65
4.17
10.11
10.73
26
6.52
Return on equity%
15.79
12.96
14.36
13.43
13.41
12.07
10.64
12.86
13.37
10.60
25.90
12.07
13.16
79
6.21
Return on assets%
13.84
14.21
14.26
14.50
14.46
11.64
10.53
10.72
9.27
7.43
2.22
10.53
12.74
7
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
8.27%
5.96%
—
7.42
EPS growth%
10.83
11.54
9.60
9.94
11.74
14.54
16.85
19.56
22.24
23.45
11.49
19.56
13.14
95
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.48%)
(4.13%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.76%
2.36%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
0.81%
0.25%
—
24.61
Div yield (avg)%
6.87
7.64
7.16
4.46
2.37
2.19
1.14
0.40
0.40
2.76
24.88
1.14
2.56
66
3.80
Payout ratio%
21.95
20.28
20.19
18.66
17.15
16.40
17.08
16.03
15.36
13.44
7.08
16.03
17.11
56
127.4
Shares (diluted)M
141.3
133.8
135.8
130.9
139.2
161.6
165.6
164.6
172.5
190.8
120.9
6.51%
3.67%
34
23.71
Buyback yield%
1.65
2.09
4.15
1.99
4.09
6.66
3.80
1.03
1.18
0.56
11.95
1.18
2.04
60
0.923
D/E ratiox
1.292
1.303
1.514
1.765
2.054
2.132
2.387
2.336
2.678
2.915
0.929
2.387
2.093
12
0.566
Enterprise value$M
0.301
0.324
0.325
0.350
0.363
0.373
0.356
0.327
0.332
0.297
0.442
(3.91%)
(0.74%)
20
0.401
LT debt$M
0.063
0.069
0.079
0.076
0.085
0.095
0.106
0.120
0.141
0.138
0.223
10.07%
9.80%
18
Revenue
$0.697M
1.08%
1.00×
Cost of revenue
$0.414M
1.01%
0.99×
Operating expenses
$0.164M
0.92%
0.98×
Property and equipment
16.26%
Goodwill & intangibles
15.86%