0.751
Revenue$M
0.800
0.809
0.830
0.856
0.892
0.910
0.922
0.919
0.939
0.963
0.818
1.54%
2.26%
25
11.01
Revenue growth%
9.12
9.35
9.93
10.80
8.69
11.14
13.07
14.75
16.97
19.77
8.82
14.75
10.97
30
2.52
Gross margin%
4.99
5.54
6.19
7.96
8.52
8.02
6.74
8.60
6.73
7.90
7.83
7.90
7.32
54
18.03
Operating margin%
25.91
27.09
29.37
29.89
28.71
29.75
28.28
25.45
25.02
23.51
10.50
25.45
27.68
89
8.93
Net margin%
30.06
29.71
27.28
24.29
25.05
22.16
21.09
21.52
21.98
19.57
20.19
21.52
23.22
67
18.56
P/E ratio (avg)x
43.53
45.84
45.46
53.12
53.57
57.90
63.68
63.00
61.12
62.27
37.94
62.27
55.74
58
27.74
EV/EBITx
53.04
62.00
63.14
62.41
73.50
75.11
83.23
89.28
103.6
99.86
33.35
89.28
74.30
8
28.40
FCF yield (avg)%
15.31
14.33
16.34
15.20
15.98
14.33
17.29
16.42
14.10
12.74
27.69
14.33
15.25
67
5.01
FCF margin%
26.87
25.53
26.65
24.15
26.13
28.19
28.68
27.26
26.56
25.46
24.35
27.26
26.61
89
1.698
FCF / Net incomex
0.951
1.015
0.918
0.838
0.872
0.886
0.845
0.892
0.770
0.795
1.296
0.845
0.879
55
16.86
ROIC%
30.44
33.17
31.14
32.94
31.13
29.34
27.39
25.73
26.45
26.17
5.98
26.45
29.89
61
22.84
Return on equity%
12.52
13.87
15.56
15.21
13.69
16.60
18.92
20.16
19.62
21.78
18.05
19.62
16.08
24
6.16
Return on assets%
31.23
29.25
29.44
28.67
31.50
33.85
31.44
33.81
30.83
32.83
29.04
32.83
31.33
41
0.14
EPS$
0.26
0.28
0.29
0.31
0.31
0.37
0.36
0.37
0.38
0.43
0.15
6.56%
5.05%
—
15.19
EPS growth%
11.20
9.15
6.92
6.02
8.70
11.53
10.67
12.88
11.12
10.14
13.62
11.12
10.40
13
0.09
Bookvalue per sh$
0.11
0.13
0.13
0.14
0.15
0.16
0.19
0.21
0.24
0.24
0.10
9.09%
9.21%
—
0.08
FCF per share$
0.16
0.14
0.13
0.12
0.13
0.14
0.12
0.12
0.12
0.11
0.08
(3.79%)
(3.01%)
—
0.11
Dividend per sh$
0.20
0.22
0.18
0.18
0.17
0.16
0.16
0.14
0.15
0.13
0.06
(5.01%)
(4.04%)
—
19.28
Div yield (avg)%
7.39
9.68
11.75
13.85
14.73
12.11
10.25
8.53
10.85
8.77
24.52
10.25
10.55
75
2.32
Payout ratio%
14.51
15.41
15.00
14.90
17.63
19.66
19.74
18.02
18.71
17.35
6.11
18.71
17.49
8
2.321
Shares (diluted)M
2.298
2.208
1.949
1.811
1.985
2.159
2.050
2.035
1.814
1.922
2.358
(0.64%)
(1.27%)
77
21.79
Buyback yield%
0.40
0.40
0.40
0.53
2.72
0.40
1.00
0.40
0.40
0.40
16.14
0.40
0.40
33
0.843
D/E ratiox
1.357
1.448
1.465
1.515
1.680
1.668
1.705
1.719
1.756
1.884
1.424
1.719
1.674
56
0.480
Enterprise value$M
0.451
0.440
0.468
0.521
0.491
0.516
0.555
0.520
0.552
0.618
0.537
4.72%
3.96%
83
0.667
LT debt$M
0.239
0.274
0.266
0.248
0.251
0.274
0.289
0.324
0.322
0.337
0.472
6.04%
3.50%
61
Revenue
$0.963M
2.26%
1.00×
Cost of revenue
$0.589M
2.12%
0.99×
Operating expenses
$0.205M
2.86%
1.06×
Property and equipment
17.05%
Spread over hurdle
(0.22%)