0.024
Revenue$M
0.050
0.052
0.055
0.060
0.065
0.070
0.076
0.081
0.085
0.093
0.026
7.44%
7.21%
75
21.65
Revenue growth%
17.63
18.66
21.18
20.02
20.73
22.11
19.95
20.48
20.38
18.98
16.13
20.38
20.20
68
4.52
Gross margin%
15.60
17.44
17.08
18.03
18.56
21.35
24.33
25.98
28.22
29.23
25.43
25.98
19.95
17
12.01
Operating margin%
8.02
7.72
8.04
6.05
3.94
1.75
2.55
3.97
5.77
2.86
20.53
2.86
4.87
77
29.00
Net margin%
15.05
17.39
16.85
15.88
18.86
16.91
17.98
20.84
18.76
16.42
16.83
17.98
17.15
43
25.85
P/E ratio (avg)x
5.736
5.496
5.766
6.262
5.866
5.869
6.710
7.595
8.315
8.849
19.98
7.595
6.065
49
6.960
EV/EBITx
44.86
46.39
45.34
45.70
44.10
41.80
47.81
49.95
50.91
54.73
7.209
49.95
46.04
65
26.14
FCF yield (avg)%
17.87
19.55
21.33
22.79
25.48
26.65
25.53
26.68
23.86
23.10
5.32
25.53
23.48
68
18.55
FCF margin%
10.38
8.97
6.12
8.98
9.52
11.22
8.25
5.42
8.10
7.46
23.58
8.10
8.61
10
1.129
FCF / Net incomex
0.780
0.852
0.802
0.791
0.826
0.808
0.850
0.926
0.871
0.935
1.119
0.871
0.838
60
19.35
ROIC%
28.34
30.51
30.26
32.26
29.74
29.38
26.71
27.79
30.39
30.63
12.20
29.38
30.00
22
13.30
Return on equity%
6.17
7.58
5.04
3.91
6.66
9.62
6.91
7.62
6.36
6.83
28.57
6.91
6.74
10
2.47
Return on assets%
24.08
22.35
24.76
27.41
28.10
27.79
25.89
26.41
25.81
23.44
6.18
25.89
25.85
72
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
10.32%
8.50%
—
19.95
EPS growth%
26.26
23.99
21.33
23.80
22.02
22.65
23.31
21.16
23.81
23.02
19.69
23.02
23.16
86
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
5.98%
6.69%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.98%
3.87%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
12.22%
7.54%
—
29.14
Div yield (avg)%
4.69
4.48
5.09
4.56
3.68
5.56
2.62
5.10
5.75
6.36
6.47
5.56
4.89
95
7.88
Payout ratio%
19.30
17.19
18.68
18.04
16.16
13.18
10.86
12.41
12.53
10.07
16.71
12.41
14.67
30
5.063
Shares (diluted)M
3.154
2.957
3.215
3.107
3.296
3.369
3.272
2.974
2.930
2.896
5.020
(2.55%)
(1.66%)
76
23.53
Buyback yield%
21.12
21.91
22.38
22.61
25.26
25.54
25.30
22.45
24.00
24.04
24.12
24.04
23.30
46
0.414
D/E ratiox
0.845
0.851
0.936
0.911
0.821
0.770
0.768
0.767
0.804
0.883
1.559
0.770
0.833
24
0.084
Enterprise value$M
0.099
0.100
0.094
0.089
0.094
0.107
0.110
0.113
0.114
0.112
0.053
3.58%
2.36%
62
0.068
LT debt$M
0.024
0.028
0.031
0.033
0.039
0.040
0.038
0.043
0.042
0.047
0.070
4.10%
6.83%
12
Revenue
$0.093M
7.21%
1.00×
Cost of revenue
$0.046M
7.32%
1.01×
Operating expenses
$0.021M
7.33%
1.01×
Goodwill & intangibles
19.87%
Property and equipment
15.88%