0.666
Revenue$M
0.459
0.488
0.513
0.533
0.570
0.603
0.632
0.663
0.685
0.723
0.733
4.88%
5.11%
32
23.39
Revenue growth%
5.17
2.43
2.89
5.07
8.01
8.24
5.74
7.60
8.58
8.14
19.31
8.14
6.67
63
15.00
Gross margin%
33.56
35.89
38.65
37.79
35.33
32.43
34.27
35.58
33.15
35.62
13.37
34.27
35.46
39
19.66
Operating margin%
4.86
6.81
5.06
6.84
6.15
8.51
7.22
5.56
2.89
0.80
26.59
5.56
5.86
46
5.78
Net margin%
12.56
11.30
11.33
11.28
8.47
7.92
7.85
7.83
6.88
6.67
11.17
7.83
8.19
69
27.63
P/E ratio (avg)x
41.14
45.38
43.94
43.68
42.96
40.63
37.91
35.53
37.16
34.63
7.383
37.16
40.88
46
27.93
EV/EBITx
8.192
7.473
8.080
8.124
7.902
8.446
9.581
10.31
11.50
11.46
22.28
10.31
8.319
68
19.72
FCF yield (avg)%
7.93
9.39
7.06
9.42
7.65
8.12
6.36
3.96
2.50
3.67
25.09
3.96
7.35
38
9.82
FCF margin%
23.75
23.23
21.56
20.45
22.93
21.46
23.33
22.71
24.05
21.77
22.27
22.71
22.82
82
0.511
FCF / Net incomex
0.694
0.692
0.681
0.664
0.673
0.749
0.858
0.856
0.863
0.846
1.766
0.856
0.722
73
3.12
ROIC%
3.66
5.12
7.62
7.37
5.02
6.07
4.04
4.71
7.34
7.45
27.97
6.07
5.59
69
12.24
Return on equity%
8.99
6.96
5.33
5.28
4.36
5.14
3.96
1.87
3.62
2.92
9.52
3.62
4.75
7
21.45
Return on assets%
21.68
20.14
22.52
23.32
24.56
26.61
24.93
22.82
20.41
19.42
25.30
22.82
22.67
72
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.61%
4.86%
—
12.56
EPS growth%
22.77
20.10
17.91
18.85
17.68
16.87
17.61
15.93
14.99
13.36
8.68
15.93
17.64
60
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.07%)
1.95%
—
—
FCF per share$
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
11.17%
10.43%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.31%
4.81%
—
3.75
Div yield (avg)%
8.20
5.72
5.27
6.82
4.39
1.55
0.40
0.99
0.40
1.58
29.48
0.99
2.98
9
13.57
Payout ratio%
28.86
28.60
29.26
31.20
28.90
27.74
28.49
27.03
26.51
24.14
19.87
27.03
28.54
62
117.0
Shares (diluted)M
139.4
152.8
161.2
148.1
153.0
162.2
164.1
169.8
167.7
180.4
112.5
3.35%
1.38%
15
17.38
Buyback yield%
21.31
19.84
22.29
22.67
20.59
20.71
20.16
22.38
19.88
18.94
20.81
20.16
20.65
21
1.512
D/E ratiox
0.275
0.306
0.348
0.341
0.400
0.423
0.430
0.422
0.454
0.485
1.240
0.430
0.411
78
0.751
Enterprise value$M
0.120
0.126
0.117
0.119
0.118
0.113
0.106
0.111
0.108
0.092
0.533
(4.86%)
(2.57%)
94
0.235
LT debt$M
0.459
0.429
0.475
0.441
0.484
0.437
0.399
0.436
0.441
0.446
0.287
(1.59%)
0.26%
87
Revenue
$0.723M
5.11%
1.00×
Cost of revenue
$0.433M
4.94%
0.98×
Operating expenses
$0.130M
6.01%
1.09×
Goodwill & intangibles
18.21%
Property and equipment
17.07%
Spread over hurdle
18.13%