0.188
Revenue$M
2.418
2.432
2.433
2.410
2.371
2.356
2.334
2.373
2.419
2.478
0.201
0.89%
0.45%
75
7.39
Revenue growth%
23.82
22.45
25.11
25.21
25.41
27.58
27.79
25.95
26.41
25.97
22.80
26.41
25.68
71
27.33
Gross margin%
21.56
23.72
21.42
19.84
19.72
22.52
21.52
18.74
21.46
24.09
19.60
21.52
21.49
77
15.78
Operating margin%
13.78
11.56
11.33
11.86
14.65
14.80
13.05
14.53
16.23
14.54
7.90
14.54
14.16
85
14.23
Net margin%
29.12
30.86
29.70
29.28
31.81
29.86
27.53
26.05
26.40
28.01
7.71
27.53
29.20
64
29.05
P/E ratio (avg)x
27.52
26.38
26.12
30.38
32.97
34.26
34.56
38.33
43.25
45.49
11.76
38.33
33.61
84
11.49
EV/EBITx
50.03
60.12
68.25
76.51
82.42
89.03
107.1
111.2
120.7
137.6
29.24
111.2
85.72
91
7.57
FCF yield (avg)%
18.64
18.89
17.27
19.13
20.51
18.00
19.34
20.11
20.17
19.03
3.37
19.34
19.08
66
15.09
FCF margin%
14.14
11.64
9.35
8.05
7.60
6.56
7.30
9.43
7.69
5.20
26.95
7.30
7.87
75
0.955
FCF / Net incomex
0.418
0.421
0.431
0.427
0.498
0.539
0.591
0.675
0.711
0.830
1.789
0.675
0.518
6
7.66
ROIC%
2.01
0.40
0.73
0.40
1.13
0.40
2.78
0.49
0.40
0.40
6.99
0.40
0.45
52
10.06
Return on equity%
28.66
27.43
29.15
27.34
24.87
22.12
19.97
20.54
19.05
17.82
23.41
19.97
23.50
16
16.23
Return on assets%
11.54
9.07
11.57
11.04
10.01
11.20
8.68
8.60
7.49
9.16
26.73
8.68
9.58
20
0.03
EPS$
0.05
0.06
0.07
0.07
0.07
0.08
0.08
0.09
0.10
0.11
0.03
7.40%
8.97%
—
24.13
EPS growth%
19.32
21.54
22.34
21.96
22.65
20.32
21.49
20.29
21.12
21.43
24.77
21.12
21.46
19
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
4.04%
2.44%
—
0.02
FCF per share$
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.01
5.73%
10.11%
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.89%)
(4.47%)
—
26.22
Div yield (avg)%
14.79
15.15
14.68
14.29
16.46
16.80
15.36
13.45
12.17
14.78
25.74
14.78
14.79
23
28.93
Payout ratio%
14.76
15.55
17.70
19.44
18.22
18.82
17.45
17.96
20.16
22.15
15.55
18.82
18.09
15
74.51
Shares (diluted)M
108.5
122.3
124.5
132.5
131.5
133.3
149.7
170.1
180.7
175.0
72.14
5.87%
5.59%
36
22.11
Buyback yield%
3.45
4.87
7.09
4.97
2.19
1.91
0.40
0.40
0.44
0.40
29.39
0.40
2.05
33
1.077
D/E ratiox
1.741
2.030
2.162
2.520
2.950
3.333
3.633
3.830
3.907
4.061
1.328
3.830
3.142
84
1.732
Enterprise value$M
4.182
4.044
4.380
4.407
4.631
5.007
5.336
5.803
5.592
5.419
0.290
3.19%
4.11%
61
0.831
LT debt$M
0.808
0.825
0.849
0.872
0.925
0.961
0.976
1.032
1.227
1.187
2.384
5.11%
5.53%
18
Revenue
$2.478M
0.45%
1.00×
Cost of revenue
$1.735M
0.45%
1.00×
Operating expenses
$0.549M
0.79%
1.03×
Property and equipment
15.09%
Spread over hurdle
(2.62%)