0.216
Revenue$M
0.178
0.176
0.174
0.175
0.174
0.173
0.172
0.178
0.182
0.186
0.226
1.39%
0.38%
26
11.04
Revenue growth%
19.10
19.83
17.44
19.13
19.83
19.44
21.70
20.33
22.39
24.40
12.49
21.70
19.83
62
4.81
Gross margin%
11.80
11.17
12.45
13.20
14.17
16.51
19.15
20.46
18.49
17.58
22.03
18.49
15.34
55
23.26
Operating margin%
3.57
5.17
3.77
6.25
4.79
5.91
5.29
5.18
7.94
9.93
12.55
5.91
5.23
10
13.67
Net margin%
18.57
17.67
15.14
13.38
13.54
11.66
12.03
10.37
7.70
7.48
19.99
10.37
12.70
35
21.98
P/E ratio (avg)x
5.821
6.445
6.076
6.232
6.115
5.928
6.550
6.477
6.935
7.418
6.912
6.550
6.338
62
27.80
EV/EBITx
20.61
20.44
22.11
20.29
20.52
22.26
20.67
19.10
19.21
19.33
33.78
19.33
20.48
55
16.35
FCF yield (avg)%
19.06
17.51
19.99
20.40
17.62
16.28
18.16
15.29
16.60
16.60
23.63
16.60
17.56
20
9.53
FCF margin%
11.28
10.13
11.32
11.38
9.64
10.97
10.36
8.16
5.67
4.77
17.57
8.16
10.25
8
1.114
FCF / Net incomex
0.665
0.681
0.766
0.732
0.744
0.727
0.784
0.915
0.990
1.011
1.682
0.915
0.755
68
14.70
ROIC%
14.06
13.17
12.48
12.08
10.19
8.52
8.96
7.98
10.17
12.34
23.20
8.96
11.13
65
20.46
Return on equity%
9.22
11.85
10.64
12.82
12.18
12.89
12.17
13.76
15.54
13.73
17.40
13.73
12.50
86
26.18
Return on assets%
3.19
2.01
0.40
0.68
3.47
1.63
3.19
2.76
5.54
7.61
28.43
3.19
2.97
91
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
10.14%
7.35%
—
19.12
EPS growth%
15.54
16.02
17.72
19.02
21.74
23.83
25.17
24.43
23.83
25.53
25.88
24.43
22.78
62
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.98%)
0.89%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
7.25%
5.23%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
3.80%
6.17%
—
26.53
Div yield (avg)%
31.55
32.15
31.41
32.52
34.25
35.37
32.46
30.69
32.55
31.51
25.57
32.46
32.30
10
19.60
Payout ratio%
15.89
15.07
17.70
18.86
21.48
22.98
24.87
25.42
27.32
27.42
27.28
25.42
22.23
66
228.2
Shares (diluted)M
233.3
236.9
244.9
272.5
301.0
334.9
334.2
383.2
389.1
387.4
218.9
5.18%
4.63%
37
4.58
Buyback yield%
2.24
1.44
4.41
6.55
6.36
4.50
6.57
7.59
6.34
8.77
20.58
6.57
6.35
72
1.176
D/E ratiox
0.853
0.834
0.861
0.909
1.007
1.022
1.082
0.999
1.123
1.280
0.628
1.082
1.003
31
0.069
Enterprise value$M
0.082
0.080
0.073
0.064
0.060
0.056
0.060
0.061
0.059
0.055
0.022
(1.86%)
(5.13%)
40
0.050
LT debt$M
0.080
0.083
0.091
0.091
0.084
0.090
0.094
0.097
0.102
0.112
0.161
5.72%
3.69%
19
Revenue
$0.186M
0.38%
1.00×
Cost of revenue
$0.125M
0.50%
1.01×
Operating expenses
$0.037M
0.31%
0.99×
Property and equipment
17.38%
Spread over hurdle
27.19%