0.090
Revenue$M
0.103
0.110
0.116
0.126
0.138
0.151
0.161
0.176
0.189
0.205
0.100
8.26%
7.97%
24
9.82
Revenue growth%
20.81
21.62
23.31
20.42
19.87
20.41
22.68
23.81
20.94
21.59
13.51
21.59
21.26
75
3.61
Gross margin%
14.18
16.30
15.22
15.47
14.38
16.18
18.91
18.72
21.40
23.05
15.53
18.91
16.24
90
7.75
Operating margin%
21.29
18.50
19.80
18.79
19.98
21.48
22.10
22.79
22.44
23.27
11.32
22.44
21.38
89
16.76
Net margin%
23.07
25.15
23.47
22.69
24.35
24.45
22.67
23.61
23.48
21.05
5.67
23.48
23.47
65
26.88
P/E ratio (avg)x
34.85
34.14
38.41
38.88
41.37
49.26
57.58
59.54
70.20
71.34
34.46
59.54
45.31
75
19.84
EV/EBITx
17.28
17.13
17.59
18.22
18.73
21.53
21.86
21.34
23.82
26.00
19.54
21.86
20.03
70
19.37
FCF yield (avg)%
3.31
3.43
0.88
0.40
1.35
1.78
2.02
2.43
4.67
6.95
29.85
2.43
2.22
84
15.95
FCF margin%
5.29
2.88
2.92
2.46
2.17
0.99
0.40
0.56
0.40
0.40
23.99
0.40
1.58
84
0.588
FCF / Net incomex
1.375
1.230
1.367
1.368
1.418
1.364
1.224
1.372
1.396
1.448
0.501
1.372
1.370
56
22.88
ROIC%
25.07
27.84
27.69
27.30
25.49
24.15
26.48
26.92
24.69
23.22
17.75
24.69
25.99
18
26.88
Return on equity%
14.25
12.06
10.30
8.75
8.73
5.76
4.95
3.65
2.12
1.85
18.31
3.65
7.25
21
4.65
Return on assets%
30.63
30.42
32.90
33.31
30.83
31.26
28.87
31.80
32.68
35.18
29.50
31.80
31.53
74
0.13
EPS$
0.10
0.10
0.11
0.12
0.13
0.14
0.16
0.18
0.18
0.20
0.13
8.58%
8.33%
—
5.00
EPS growth%
18.45
17.04
17.70
17.94
16.30
15.49
15.71
16.33
18.31
20.00
4.44
16.33
17.37
65
0.08
Bookvalue per sh$
0.14
0.15
0.14
0.15
0.15
0.16
0.18
0.19
0.18
0.17
0.08
3.41%
2.42%
—
0.15
FCF per share$
0.09
0.09
0.09
0.10
0.11
0.12
0.13
0.13
0.15
0.15
0.06
6.10%
5.52%
—
0.03
Dividend per sh$
0.17
0.20
0.23
0.24
0.27
0.27
0.31
0.33
0.38
0.38
0.14
6.84%
9.70%
—
24.25
Div yield (avg)%
15.91
14.13
12.43
11.70
10.05
12.66
12.75
12.49
14.77
11.85
6.34
12.66
12.58
91
25.83
Payout ratio%
30.41
29.56
29.39
31.11
30.33
32.09
34.21
33.84
33.23
32.98
16.05
33.23
31.60
23
0.656
Shares (diluted)M
0.900
1.009
0.963
0.972
1.091
1.076
1.074
1.011
1.019
1.160
0.640
1.23%
2.26%
62
15.48
Buyback yield%
14.00
12.06
11.61
11.38
10.99
9.41
8.74
6.85
6.69
7.43
5.09
7.43
10.20
53
0.763
D/E ratiox
1.727
1.706
1.716
1.690
1.734
1.768
1.979
2.169
2.470
2.440
1.070
2.169
1.751
82
0.049
Enterprise value$M
0.093
0.088
0.089
0.087
0.090
0.083
0.085
0.087
0.090
0.091
0.213
0.07%
(0.71%)
41
0.068
LT debt$M
0.270
0.285
0.274
0.280
0.271
0.273
0.321
0.347
0.335
0.344
0.185
4.88%
1.97%
48
Revenue
$0.205M
7.97%
1.00×
Cost of revenue
$0.143M
7.97%
1.00×
Operating expenses
$0.040M
7.51%
0.96×
Property and equipment
16.35%
Spread over hurdle
(7.20%)