0.242
Revenue$M
0.157
0.166
0.171
0.177
0.186
0.200
0.215
0.225
0.240
0.256
0.247
6.56%
5.44%
68
29.39
Revenue growth%
10.98
9.38
12.34
12.19
15.02
15.99
13.98
16.40
18.57
15.89
21.80
15.99
14.50
95
23.57
Gross margin%
17.35
17.16
18.45
16.76
18.76
21.02
20.88
20.31
18.21
16.56
25.59
20.31
18.33
76
24.26
Operating margin%
12.45
11.01
9.91
11.02
11.32
10.28
8.36
8.89
6.89
4.63
10.99
8.36
10.10
29
10.53
Net margin%
22.99
23.80
25.57
26.26
26.86
28.58
25.95
27.92
25.18
24.86
7.34
25.95
25.76
49
19.84
P/E ratio (avg)x
50.00
50.83
55.22
66.23
76.03
78.18
90.80
95.49
106.6
102.8
34.88
95.49
77.10
63
6.225
EV/EBITx
20.79
18.30
19.61
18.07
17.42
17.81
19.49
17.56
18.66
18.51
24.67
18.51
18.41
12
29.58
FCF yield (avg)%
38.44
38.94
41.90
40.17
42.30
44.29
45.00
44.59
44.16
45.42
2.93
44.59
43.23
76
2.35
FCF margin%
4.10
2.25
0.40
0.40
0.40
2.90
0.40
3.05
3.26
0.42
25.04
2.90
1.34
63
1.436
FCF / Net incomex
1.680
1.444
1.543
1.583
1.389
1.248
1.332
1.303
1.372
1.493
0.453
1.332
1.417
41
21.54
ROIC%
9.47
10.29
8.21
7.38
8.30
5.31
6.96
7.05
6.75
6.86
13.08
6.86
7.21
53
26.45
Return on equity%
14.51
13.41
15.77
18.06
19.29
17.01
14.72
13.89
14.54
14.31
10.91
14.54
14.63
73
12.65
Return on assets%
7.78
6.67
7.76
10.35
7.68
9.73
11.38
10.23
9.16
11.32
19.59
10.23
9.44
74
0.38
EPS$
0.27
0.27
0.30
0.34
0.40
0.44
0.49
0.56
0.67
0.65
0.43
10.20%
9.54%
—
9.14
EPS growth%
31.45
30.28
29.63
28.82
30.41
27.95
29.09
31.62
31.06
30.72
10.57
30.72
30.35
54
0.29
Bookvalue per sh$
0.34
0.35
0.37
0.36
0.40
0.44
0.42
0.39
0.43
0.42
0.33
0.88%
2.17%
—
0.42
FCF per share$
0.23
0.28
0.30
0.33
0.34
0.38
0.42
0.42
0.42
0.42
0.14
4.37%
8.30%
—
0.35
Dividend per sh$
0.22
0.21
0.21
0.19
0.20
0.21
0.18
0.20
0.18
0.17
0.40
(3.06%)
(3.97%)
—
19.54
Div yield (avg)%
13.75
14.86
17.02
17.17
14.51
12.60
14.58
12.04
12.23
9.34
5.37
12.23
14.13
95
15.53
Payout ratio%
29.52
32.39
30.15
30.46
27.58
29.29
27.34
26.48
25.99
24.88
6.46
26.48
28.44
52
0.742
Shares (diluted)M
0.944
0.983
1.152
1.133
1.220
1.243
1.371
1.398
1.621
1.714
0.737
7.04%
6.88%
26
13.36
Buyback yield%
0.65
0.40
0.66
2.96
3.45
4.24
5.81
4.35
3.05
2.67
28.14
4.24
3.00
10
1.160
D/E ratiox
0.572
0.552
0.605
0.568
0.585
0.590
0.554
0.578
0.552
0.544
1.692
0.554
0.570
10
0.059
Enterprise value$M
0.178
0.153
0.163
0.174
0.157
0.135
0.126
0.129
0.125
0.133
0.080
(3.35%)
(2.69%)
25
0.193
LT debt$M
0.154
0.174
0.186
0.189
0.183
0.190
0.201
0.222
0.199
0.197
0.052
1.52%
2.83%
40
Revenue
$0.256M
5.44%
1.00×
Cost of revenue
$0.179M
5.53%
1.01×
Operating expenses
$0.036M
6.15%
1.07×
Property and equipment
19.78%
Cash and investments
13.41%
Spread over hurdle
14.55%