0.053
Revenue$M
0.089
0.093
0.097
0.102
0.105
0.109
0.113
0.120
0.125
0.134
0.058
4.93%
4.99%
66
10.82
Revenue growth%
23.37
23.98
26.42
24.18
21.40
19.98
19.64
22.24
24.20
23.54
22.52
22.24
23.46
59
12.15
Gross margin%
3.23
1.69
2.27
4.81
6.20
3.50
2.42
1.58
2.52
4.41
5.98
2.52
2.87
23
16.37
Operating margin%
8.12
5.85
6.43
5.37
6.80
9.51
10.09
7.25
5.47
2.59
27.06
7.25
6.62
41
18.66
Net margin%
7.87
6.58
4.02
1.97
1.64
3.35
6.24
6.12
5.34
5.96
7.69
5.96
5.65
23
11.51
P/E ratio (avg)x
7.166
7.091
7.072
7.444
6.784
6.388
5.641
6.003
5.072
4.293
12.67
5.641
6.586
76
10.47
EV/EBITx
54.97
57.45
59.53
62.03
66.78
80.50
86.55
84.21
91.65
102.7
29.67
86.55
73.64
54
9.13
FCF yield (avg)%
26.36
23.40
24.32
25.15
27.82
30.50
29.51
27.13
25.81
28.31
29.82
28.31
26.74
52
21.25
FCF margin%
22.39
24.32
21.71
21.63
20.10
20.01
20.27
22.90
24.44
23.32
19.86
22.90
22.05
47
1.381
FCF / Net incomex
0.708
0.693
0.668
0.654
0.639
0.720
0.697
0.730
0.823
0.820
0.359
0.730
0.703
33
17.85
ROIC%
15.07
18.00
18.88
18.54
16.08
14.87
13.84
12.16
10.04
9.39
19.03
12.16
14.97
64
27.24
Return on equity%
19.04
19.40
21.43
23.82
23.96
25.67
23.93
21.49
23.05
24.05
26.06
23.93
23.44
58
9.62
Return on assets%
7.28
9.25
10.23
12.85
11.45
12.76
10.58
13.40
15.36
15.47
23.48
13.40
12.11
94
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.54%
(0.60%)
—
15.68
EPS growth%
14.62
13.84
11.92
9.90
9.22
10.20
10.41
12.44
12.53
10.45
8.60
10.45
11.19
59
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.09%)
(3.29%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
3.45%
4.48%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
7.82%
6.44%
—
19.83
Div yield (avg)%
34.41
33.26
35.05
32.51
33.02
30.92
29.09
27.40
30.30
29.41
28.85
29.41
31.71
84
23.52
Payout ratio%
16.73
13.79
11.70
13.30
14.86
13.52
10.77
8.77
8.63
7.43
4.41
8.77
12.50
7
97.09
Shares (diluted)M
93.57
97.41
110.1
108.8
124.8
116.4
133.6
133.8
154.0
158.9
97.06
4.96%
5.23%
17
17.80
Buyback yield%
11.50
13.97
13.65
12.69
13.84
12.26
14.60
14.45
12.13
14.90
23.18
14.45
13.74
77
1.150
D/E ratiox
1.114
1.159
1.140
1.247
1.160
1.301
1.327
1.342
1.430
1.593
0.946
1.342
1.274
86
0.059
Enterprise value$M
0.082
0.078
0.077
0.068
0.061
0.053
0.051
0.048
0.045
0.046
0.118
(5.55%)
(6.53%)
77
0.081
LT debt$M
0.074
0.070
0.067
0.058
0.062
0.057
0.055
0.059
0.064
0.057
0.128
(1.69%)
(2.09%)
11
Revenue
$0.134M
4.99%
1.00×
Cost of revenue
$0.063M
4.91%
0.99×
Operating expenses
$0.028M
5.04%
1.01×
Goodwill & intangibles
16.17%
Property and equipment
15.95%