0.377
Revenue$M
0.505
0.510
0.522
0.537
0.549
0.567
0.579
0.594
0.604
0.610
0.398
2.16%
2.16%
33
17.09
Revenue growth%
17.16
15.08
12.44
12.61
9.76
9.29
9.41
8.10
6.78
5.44
15.00
8.10
9.59
48
19.52
Gross margin%
10.12
12.86
15.86
13.34
15.09
18.02
17.88
17.76
14.99
15.85
22.53
17.76
15.47
76
2.10
Operating margin%
9.98
12.37
13.43
14.37
14.61
15.67
13.75
10.87
11.90
9.80
21.01
11.90
12.90
91
24.44
Net margin%
7.05
5.67
2.73
3.28
1.16
0.82
3.38
4.50
4.52
2.80
16.50
3.38
3.33
82
31.68
P/E ratio (avg)x
14.75
16.87
17.68
19.77
19.34
18.93
21.67
23.60
25.01
29.70
14.78
23.60
19.56
68
24.26
EV/EBITx
29.88
33.71
34.26
35.08
39.80
41.79
47.45
51.22
49.45
49.50
11.15
49.45
40.79
56
20.77
FCF yield (avg)%
25.76
24.41
25.44
23.45
20.71
19.38
18.87
20.17
17.87
17.77
14.63
18.87
20.44
85
12.36
FCF margin%
27.18
28.46
30.28
32.86
35.79
34.61
36.91
36.26
34.83
33.87
2.32
34.83
34.24
31
0.894
FCF / Net incomex
2.474
2.498
2.824
2.782
3.036
3.288
3.875
4.514
5.020
5.913
1.032
4.514
3.162
78
2.53
ROIC%
12.32
13.92
11.54
11.07
11.50
11.77
13.16
13.31
11.59
9.44
16.54
11.77
11.68
89
4.79
Return on equity%
24.67
26.09
29.00
30.43
29.53
29.43
26.94
29.91
28.67
28.55
15.79
28.67
28.84
61
3.73
Return on assets%
24.67
22.95
24.17
26.52
24.84
25.36
26.67
26.15
23.17
23.15
24.40
25.36
24.75
22
0.23
EPS$
0.28
0.30
0.31
0.33
0.35
0.37
0.41
0.44
0.46
0.50
0.26
7.69%
6.80%
—
3.28
EPS growth%
12.14
12.83
13.77
14.13
14.08
11.82
9.15
11.57
12.38
14.97
10.31
11.82
12.61
63
0.06
Bookvalue per sh$
0.07
0.06
0.06
0.06
0.06
0.07
0.06
0.06
0.05
0.05
0.04
(5.73%)
(2.96%)
—
0.18
FCF per share$
0.12
0.11
0.11
0.13
0.13
0.12
0.13
0.12
0.13
0.13
0.17
0.99%
2.38%
—
0.10
Dividend per sh$
0.14
0.15
0.15
0.16
0.15
0.14
0.14
0.14
0.15
0.16
0.22
1.08%
0.82%
—
28.24
Div yield (avg)%
7.95
5.75
2.91
4.43
2.89
4.30
1.83
0.40
0.40
0.83
19.55
0.83
2.90
60
24.81
Payout ratio%
32.16
33.03
34.42
33.90
35.19
33.27
32.40
35.38
37.69
35.41
26.00
35.38
34.16
13
1.275
Shares (diluted)M
1.729
1.839
1.873
2.269
2.295
2.663
2.910
3.074
3.257
3.327
1.321
7.70%
7.25%
15
12.73
Buyback yield%
8.40
5.59
7.75
6.37
4.72
4.73
2.50
2.62
2.90
0.79
5.93
2.62
4.73
62
1.658
D/E ratiox
2.283
2.398
2.459
2.705
2.990
3.008
3.083
3.322
3.498
3.950
1.238
3.322
2.999
88
0.767
Enterprise value$M
0.150
0.165
0.182
0.186
0.202
0.192
0.187
0.218
0.222
0.216
0.711
1.32%
4.38%
37
0.110
LT debt$M
0.050
0.048
0.042
0.040
0.035
0.033
0.030
0.031
0.033
0.031
0.347
(2.65%)
(4.78%)
38
Revenue
$0.610M
2.16%
1.00×
Cost of revenue
$0.346M
2.10%
0.99×
Operating expenses
$0.072M
2.44%
1.03×
Property and equipment
17.40%