0.057
Revenue$M
0.202
0.209
0.214
0.222
0.234
0.239
0.252
0.263
0.272
0.273
0.059
3.19%
3.22%
40
19.39
Revenue growth%
24.09
23.55
23.93
23.87
21.98
21.73
20.80
19.84
22.74
22.46
5.09
21.73
22.60
51
7.09
Gross margin%
26.59
23.61
23.57
24.74
22.54
24.17
21.29
19.12
17.29
16.26
12.42
19.12
23.06
60
8.61
Operating margin%
25.83
28.61
30.76
32.50
35.01
36.04
37.05
35.90
37.95
35.87
24.41
36.04
35.44
38
22.19
Net margin%
17.05
14.43
15.65
18.20
16.69
16.62
17.77
15.47
16.66
17.17
18.23
16.66
16.68
19
17.92
P/E ratio (avg)x
5.098
5.562
4.806
4.448
4.385
4.194
4.563
4.971
4.505
4.432
35.23
4.505
4.534
58
15.42
EV/EBITx
18.15
16.18
15.31
13.66
13.31
12.43
11.51
12.50
12.11
11.13
32.53
12.11
12.90
16
15.63
FCF yield (avg)%
6.34
5.56
2.76
0.40
3.24
2.81
3.91
4.62
4.99
4.40
2.20
4.40
4.15
51
24.89
FCF margin%
6.36
3.55
5.44
7.38
7.00
7.65
4.91
5.59
4.52
5.61
7.21
5.59
5.60
81
0.204
FCF / Net incomex
0.632
0.560
0.505
0.481
0.515
0.563
0.502
0.499
0.532
0.505
0.530
0.505
0.510
29
26.53
ROIC%
19.91
22.21
20.96
22.34
22.17
22.50
22.84
21.61
24.34
24.17
15.74
22.84
22.28
44
9.16
Return on equity%
12.86
11.79
9.90
8.68
9.16
7.75
5.54
7.86
5.24
7.61
3.84
7.61
8.27
33
9.51
Return on assets%
31.67
29.26
28.48
29.38
31.31
29.11
32.02
31.00
28.05
29.63
12.96
29.63
29.51
92
0.02
EPS$
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.02
8.87%
7.64%
—
22.05
EPS growth%
12.49
13.31
11.36
11.34
11.78
10.82
12.08
12.87
11.76
10.15
21.07
11.76
11.77
63
0.02
Bookvalue per sh$
0.03
0.03
0.03
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.02
7.25%
8.06%
—
0.02
FCF per share$
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.05
0.05
0.05
0.03
9.00%
6.06%
—
0.03
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.83%)
(0.12%)
—
11.84
Div yield (avg)%
29.79
31.06
28.36
28.67
30.31
31.34
29.57
30.55
31.62
29.95
26.92
30.55
30.13
92
6.07
Payout ratio%
24.60
23.33
23.23
22.48
25.01
25.95
26.12
24.18
25.82
23.40
16.51
25.82
24.39
40
3.828
Shares (diluted)M
5.012
5.451
5.071
5.130
5.363
5.953
6.279
6.366
7.261
7.140
3.796
5.89%
3.92%
54
7.63
Buyback yield%
32.28
31.09
31.82
34.50
34.80
33.25
36.01
33.40
30.74
32.05
2.62
33.25
32.76
92
0.142
D/E ratiox
2.330
2.345
2.386
2.795
3.226
3.636
3.840
3.907
3.784
3.853
1.394
3.840
3.431
24
0.088
Enterprise value$M
0.188
0.212
0.223
0.214
0.207
0.225
0.215
0.245
0.276
0.269
0.107
5.41%
3.60%
20
0.215
LT debt$M
0.021
0.022
0.021
0.019
0.018
0.017
0.018
0.019
0.021
0.021
0.230
2.50%
0.16%
68
Revenue
$0.273M
3.22%
1.00×
Cost of revenue
$0.143M
2.98%
0.98×
Operating expenses
$0.070M
3.84%
1.06×
Property and equipment
15.84%
Spread over hurdle
36.15%