0.441
Revenue$M
1.113
1.116
1.143
1.157
1.158
1.204
1.220
1.234
1.228
1.246
0.458
1.48%
1.56%
45
12.97
Revenue growth%
12.25
13.88
16.02
14.11
15.29
16.31
17.23
18.18
20.04
19.31
26.68
18.18
16.17
80
19.18
Gross margin%
14.46
16.67
14.75
15.37
15.33
12.56
10.57
12.93
13.78
15.91
6.41
12.93
14.61
21
20.73
Operating margin%
23.89
23.89
25.25
25.72
25.50
25.59
23.05
21.12
20.75
20.81
3.55
21.12
23.89
22
14.70
Net margin%
28.80
29.18
29.41
27.69
25.97
27.95
28.40
29.06
27.45
27.48
11.20
27.95
28.18
11
30.90
P/E ratio (avg)x
14.53
12.65
12.63
11.07
11.85
10.30
8.814
8.342
8.293
8.059
19.40
8.342
10.69
55
28.80
EV/EBITx
21.13
20.83
23.40
21.57
21.09
19.32
21.48
23.49
25.12
26.32
6.746
23.49
21.52
91
9.35
FCF yield (avg)%
22.21
23.29
25.56
28.43
30.02
32.60
32.16
32.59
30.69
30.45
23.11
32.16
30.24
65
20.09
FCF margin%
6.65
8.42
9.14
6.56
5.13
2.37
4.91
1.96
1.43
3.99
28.51
2.37
5.02
67
0.624
FCF / Net incomex
0.158
0.158
0.149
0.145
0.144
0.161
0.182
0.185
0.195
0.179
1.480
0.182
0.160
54
13.63
ROIC%
13.51
12.47
9.65
12.49
13.06
11.77
12.38
13.45
16.04
17.31
20.31
13.45
12.78
49
23.23
Return on equity%
12.32
14.38
15.46
15.83
17.84
19.32
16.45
14.71
15.69
14.68
10.74
15.69
15.57
66
26.43
Return on assets%
10.61
12.26
10.68
8.85
9.62
10.01
10.04
11.15
8.93
7.00
10.09
10.01
10.03
12
0.21
EPS$
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.22
(1.00%)
(3.65%)
—
23.82
EPS growth%
36.97
39.41
41.67
44.65
42.85
40.95
40.65
42.72
40.90
40.76
22.11
40.90
40.93
5
0.13
Bookvalue per sh$
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.12
(0.25%)
(1.99%)
—
0.19
FCF per share$
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.13
3.78%
1.72%
—
0.15
Dividend per sh$
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.16
1.52%
1.61%
—
19.29
Div yield (avg)%
25.50
24.24
22.93
21.67
19.89
21.83
20.94
20.10
19.67
17.12
12.69
20.10
21.30
31
23.41
Payout ratio%
9.03
6.40
4.57
2.30
3.34
2.42
5.28
5.92
6.40
7.84
6.67
5.92
5.60
69
3.061
Shares (diluted)M
2.446
2.542
2.327
2.252
2.191
2.124
1.995
1.855
2.025
2.178
2.958
(0.12%)
(0.89%)
57
12.20
Buyback yield%
11.56
10.30
12.47
12.54
14.90
17.60
17.13
17.25
17.16
18.61
7.70
17.25
16.02
80
1.797
D/E ratiox
0.184
0.203
0.217
0.211
0.227
0.254
0.260
0.251
0.280
0.253
1.618
0.254
0.239
32
0.131
Enterprise value$M
0.672
0.771
0.810
0.769
0.801
0.794
0.761
0.719
0.808
0.920
1.031
2.79%
3.45%
89
0.702
LT debt$M
0.273
0.268
0.273
0.262
0.258
0.231
0.222
0.226
0.251
0.223
0.199
(2.85%)
(1.98%)
26
Revenue
$1.246M
1.56%
1.00×
Cost of revenue
$0.720M
1.20%
0.96×
Operating expenses
$0.146M
2.53%
1.10×
Property and equipment
14.91%
Spread over hurdle
(2.62%)