0.649
Revenue$M
0.977
1.031
1.078
1.126
1.151
1.226
1.306
1.378
1.460
0.685
0.757
5.33%
5.09%
24
10.95
Revenue growth%
17.91
18.95
16.67
14.95
14.34
16.02
15.20
13.36
12.57
26.05
20.19
14.34
15.61
90
14.32
Gross margin%
5.03
7.95
7.11
4.60
4.93
6.75
7.24
9.36
12.17
9.80
9.94
7.24
6.93
17
6.75
Operating margin%
31.51
28.72
29.45
31.23
31.28
34.21
34.38
31.55
29.45
6.91
14.22
31.55
31.25
44
14.89
Net margin%
25.06
22.53
20.02
21.18
22.21
23.11
21.57
19.78
19.39
23.73
5.41
21.57
21.89
57
33.44
P/E ratio (avg)x
33.45
38.80
42.37
42.04
42.85
45.79
52.97
63.15
74.38
36.35
20.86
52.97
42.61
13
32.44
EV/EBITx
22.82
23.33
25.90
28.19
25.83
23.19
21.72
24.22
24.28
16.33
26.91
24.22
23.78
69
21.21
FCF yield (avg)%
19.09
20.88
19.54
18.26
20.87
20.36
20.44
20.66
18.45
4.30
23.99
20.44
20.40
76
16.43
FCF margin%
26.70
27.56
26.32
26.68
25.15
25.22
28.04
27.21
29.48
23.10
15.88
27.21
26.95
63
0.361
FCF / Net incomex
1.903
1.978
2.319
2.430
2.346
2.625
2.929
3.181
3.630
0.139
0.988
2.929
2.388
71
20.41
ROIC%
28.21
28.52
26.34
28.61
30.45
31.85
29.42
28.21
25.40
4.08
13.04
29.42
28.37
27
23.14
Return on equity%
26.54
28.62
27.68
26.70
24.27
25.24
28.06
28.86
26.46
16.99
21.61
26.46
26.62
35
23.04
Return on assets%
6.97
6.56
6.15
4.05
6.38
9.10
9.51
9.29
11.96
2.27
7.37
9.29
6.76
43
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
0.01
3.80%
5.83%
—
28.92
EPS growth%
21.75
22.24
23.59
25.42
28.31
28.55
27.08
26.71
24.43
5.06
13.98
27.08
24.93
85
0.03
Bookvalue per sh$
0.10
0.10
0.12
0.12
0.11
0.12
0.13
0.15
0.17
0.05
0.05
8.25%
8.70%
—
0.02
FCF per share$
0.04
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
(0.88%)
0.20%
—
0.03
Dividend per sh$
0.07
0.07
0.06
0.06
0.05
0.05
0.05
0.05
0.04
0.05
0.02
(5.59%)
(4.17%)
—
26.27
Div yield (avg)%
2.17
2.25
2.95
1.42
2.91
4.10
3.69
0.90
0.40
15.00
20.79
2.91
2.58
17
4.96
Payout ratio%
13.99
11.84
12.66
13.15
12.50
14.67
15.85
17.84
18.54
2.56
18.43
15.85
13.57
80
10.90
Shares (diluted)M
15.36
16.10
16.13
14.16
14.26
15.71
13.70
13.04
12.09
11.21
11.05
(3.10%)
(1.06%)
60
5.48
Buyback yield%
18.02
15.46
14.04
13.59
12.54
14.93
17.03
14.59
15.53
4.34
12.12
14.93
15.19
34
1.479
D/E ratiox
0.381
0.378
0.361
0.332
0.372
0.364
0.365
0.333
0.352
1.465
0.324
0.364
0.362
17
1.426
Enterprise value$M
1.368
1.555
1.765
1.981
1.910
2.172
2.047
2.118
2.043
0.835
1.206
0.62%
3.33%
80
0.526
LT debt$M
0.830
0.860
0.926
0.990
0.960
0.872
0.791
0.875
0.964
0.833
1.087
(0.52%)
2.12%
93
Revenue
$1.460M
5.09%
1.00×
Cost of revenue
$0.802M
5.22%
1.01×
Operating expenses
$0.271M
4.89%
0.98×
Property and equipment
18.86%
Spread over hurdle
(2.27%)