0.092
Revenue$M
0.569
0.570
0.575
0.586
0.590
0.606
0.614
0.613
0.640
0.643
0.095
1.74%
1.62%
36
23.27
Revenue growth%
7.67
10.48
12.57
14.09
15.04
14.16
15.47
18.24
18.55
16.43
4.25
16.43
14.60
89
22.91
Gross margin%
9.55
12.19
10.29
13.14
11.08
9.91
10.45
11.49
9.03
11.39
13.37
10.45
10.76
26
9.90
Operating margin%
20.56
21.67
23.18
24.49
27.31
28.64
25.99
24.58
26.29
29.25
26.92
26.29
25.29
56
15.16
Net margin%
16.94
13.98
14.84
14.72
17.03
17.93
20.72
23.38
23.85
25.83
8.84
23.38
17.48
47
21.23
P/E ratio (avg)x
18.00
17.03
16.68
16.72
16.44
17.65
17.70
15.59
15.96
15.96
9.198
15.96
16.70
76
20.39
EV/EBITx
23.72
23.75
24.79
25.88
23.14
22.16
25.06
24.56
24.83
24.74
25.86
24.74
24.65
7
17.18
FCF yield (avg)%
10.99
8.02
8.78
9.67
9.35
8.96
10.73
13.07
14.24
11.80
21.09
11.80
10.20
27
16.89
FCF margin%
6.98
7.59
4.64
1.82
0.40
1.43
0.76
0.55
0.40
0.40
14.43
0.55
1.10
18
1.691
FCF / Net incomex
0.560
0.490
0.454
0.473
0.456
0.478
0.489
0.490
0.435
0.401
0.312
0.478
0.475
61
17.13
ROIC%
19.42
18.22
15.48
14.42
16.88
15.56
18.41
16.96
17.71
15.19
23.43
16.96
16.92
51
22.93
Return on equity%
18.77
20.52
22.28
22.57
25.37
26.71
26.17
26.51
26.17
23.50
12.75
26.17
24.43
53
24.89
Return on assets%
9.76
10.25
12.45
13.01
15.66
14.02
13.63
10.70
13.58
15.86
28.64
13.63
13.30
21
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.38%)
(4.71%)
—
26.71
EPS growth%
5.11
6.15
5.89
7.78
6.78
4.47
6.10
4.77
6.52
7.74
24.26
6.10
6.13
58
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
8.20%
2.49%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(3.40%)
(5.68%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.34%)
(1.03%)
—
19.00
Div yield (avg)%
10.29
10.59
8.90
11.04
13.50
14.30
13.93
13.24
11.69
9.30
21.45
13.24
11.37
57
20.07
Payout ratio%
15.17
18.08
16.65
17.15
14.93
12.46
11.29
11.40
9.16
10.90
10.53
11.29
13.69
45
2.804
Shares (diluted)B
3.433
3.612
3.955
4.206
3.888
3.932
3.742
4.100
3.928
4.222
2.783
1.66%
2.88%
65
18.43
Buyback yield%
24.42
22.25
22.20
22.06
23.67
23.88
24.40
27.26
25.06
24.62
20.76
24.62
24.14
63
1.657
D/E ratiox
2.194
2.355
2.761
2.751
2.768
3.042
3.441
3.884
4.138
4.847
0.795
3.884
2.905
15
0.549
Enterprise value$M
0.563
0.536
0.480
0.535
0.506
0.480
0.509
0.504
0.553
0.561
0.183
2.08%
(0.22%)
29
0.374
LT debt$M
0.625
0.663
0.780
0.789
0.760
0.760
0.733
0.801
0.915
0.933
0.238
4.18%
5.92%
15
Revenue
$0.643M
1.62%
1.00×
Cost of revenue
$0.450M
1.62%
1.00×
Operating expenses
$0.113M
0.90%
0.93×
Property and equipment
19.25%