0.018
Revenue$M
0.022
0.024
0.025
0.027
0.029
0.032
0.035
0.038
0.041
0.045
0.019
9.50%
8.37%
6
7.74
Revenue growth%
28.83
30.53
32.61
32.12
31.39
32.42
34.78
34.29
33.54
33.17
14.91
33.54
32.52
52
10.80
Gross margin%
25.78
25.23
24.56
24.20
23.78
24.54
23.42
24.20
21.36
21.54
16.41
23.42
24.20
68
14.52
Operating margin%
21.00
21.71
24.34
25.24
22.66
20.43
18.68
20.41
23.24
22.94
6.02
20.43
22.18
44
5.80
Net margin%
36.75
34.69
33.95
34.00
35.41
34.84
32.64
29.84
30.57
30.72
12.33
30.72
33.97
69
32.71
P/E ratio (avg)x
32.40
36.12
43.06
50.75
57.22
55.16
57.23
56.24
64.06
69.38
25.00
57.23
55.70
42
31.25
EV/EBITx
23.98
26.25
28.07
32.13
31.09
33.12
32.71
37.06
36.11
41.97
17.09
36.11
32.42
11
5.70
FCF yield (avg)%
22.92
25.46
28.09
26.66
26.57
29.44
28.80
28.81
31.70
31.00
13.05
29.44
28.44
90
11.76
FCF margin%
5.46
4.22
5.33
7.47
6.11
7.67
9.33
10.57
10.42
11.58
9.51
10.42
7.57
43
1.541
FCF / Net incomex
1.776
1.809
1.651
1.661
1.752
1.745
1.730
1.888
1.963
2.098
1.730
1.888
1.764
90
6.49
ROIC%
21.33
23.53
24.24
24.69
26.99
24.93
22.86
21.46
18.98
18.46
17.30
21.46
23.20
67
9.58
Return on equity%
19.18
21.82
20.69
20.31
20.11
22.96
23.01
21.12
20.44
17.48
16.64
21.12
20.56
35
17.19
Return on assets%
20.42
18.16
16.78
17.70
17.72
19.78
17.61
15.45
14.03
15.42
12.92
15.45
17.66
24
0.03
EPS$
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.09
0.09
0.10
0.03
5.27%
6.14%
—
13.95
EPS growth%
31.89
31.90
30.29
31.68
34.14
35.02
32.18
30.65
30.26
31.30
9.73
31.30
31.79
12
0.02
Bookvalue per sh$
0.07
0.06
0.07
0.07
0.09
0.10
0.12
0.13
0.15
0.18
0.01
14.84%
10.31%
—
0.03
FCF per share$
0.06
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.03
(2.89%)
1.21%
—
0.02
Dividend per sh$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.01
(4.60%)
(2.17%)
—
2.33
Div yield (avg)%
3.61
6.57
5.61
5.78
7.57
6.72
6.15
4.61
2.96
4.31
18.19
4.61
5.70
19
25.46
Payout ratio%
18.31
17.96
17.92
20.41
19.24
17.17
17.98
20.45
23.31
22.07
16.12
20.45
18.78
10
0.209
Shares (diluted)M
0.303
0.323
0.344
0.332
0.343
0.376
0.434
0.431
0.490
0.568
0.205
10.63%
7.25%
23
27.14
Buyback yield%
2.90
0.78
1.60
1.28
0.40
0.40
0.73
0.40
0.40
0.40
25.51
0.40
0.56
15
0.729
D/E ratiox
2.180
2.111
2.207
2.148
2.333
2.434
2.349
2.537
2.859
3.038
1.371
2.537
2.341
49
0.034
Enterprise value$M
0.019
0.019
0.017
0.016
0.017
0.017
0.017
0.018
0.016
0.016
—
(1.62%)
(0.96%)
85
0.021
LT debt$M
—
—
0.011
0.011
0.014
0.014
0.014
0.014
0.015
0.016
0.023
3.59%
6.59%
58
Revenue
$0.045M
8.37%
1.00×
Cost of revenue
$0.027M
8.58%
1.02×
Operating expenses
$0.010M
7.63%
0.93×
Goodwill & intangibles
22.22%
Property and equipment
14.62%
Spread over hurdle
(1.44%)