0.047
Revenue$M
0.341
0.357
0.372
0.382
0.389
0.394
0.407
0.426
0.431
0.052
0.056
2.46%
2.84%
82
4.60
Revenue growth%
6.14
5.92
4.04
4.06
1.44
0.40
1.10
0.51
1.45
14.06
10.76
1.10
2.57
39
3.37
Gross margin%
17.05
14.37
15.36
12.76
10.70
13.53
15.36
18.08
19.25
23.00
7.68
15.36
15.36
27
13.46
Operating margin%
20.30
18.79
16.70
18.40
17.61
20.58
19.92
22.64
23.50
8.90
22.20
20.58
19.41
48
13.92
Net margin%
20.01
17.32
15.02
14.71
11.78
9.68
8.39
7.24
7.67
14.99
23.32
8.39
13.25
46
8.587
P/E ratio (avg)x
9.135
8.861
8.464
9.333
9.459
10.88
11.73
12.92
13.33
16.17
33.68
11.73
9.396
14
20.72
EV/EBITx
15.76
17.29
16.56
17.51
18.93
20.73
18.25
17.68
19.60
18.60
18.60
18.93
17.59
86
10.06
FCF yield (avg)%
21.41
24.08
22.50
20.81
18.49
17.04
17.41
16.15
14.83
16.94
4.65
17.04
19.65
43
28.86
FCF margin%
12.68
13.09
15.84
14.29
14.31
15.89
13.29
11.04
11.95
10.12
28.52
13.29
13.19
75
0.660
FCF / Net incomex
1.267
1.389
1.363
1.371
1.351
1.458
1.690
1.634
1.654
1.464
0.614
1.634
1.380
79
27.43
ROIC%
32.80
33.90
33.88
31.97
33.50
36.11
35.32
34.08
37.03
16.93
24.22
35.32
33.89
70
9.61
Return on equity%
8.41
6.21
3.91
2.56
0.82
0.40
0.40
0.40
0.40
16.21
8.07
0.40
1.69
38
12.20
Return on assets%
6.51
7.57
7.68
10.63
12.50
14.24
12.31
14.10
11.35
10.97
5.43
12.50
10.99
68
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.27%
3.04%
—
2.61
EPS growth%
35.03
33.47
34.05
32.02
30.59
33.11
32.42
30.15
27.85
28.09
9.40
30.59
32.77
81
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.93%)
(2.07%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
8.54%
5.52%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.67%
3.00%
—
19.79
Div yield (avg)%
34.08
31.46
32.11
29.12
27.32
29.08
28.51
25.81
28.66
4.68
23.95
28.51
29.10
17
2.00
Payout ratio%
11.11
10.97
12.70
10.96
13.69
11.35
11.27
13.19
11.04
2.46
15.76
11.35
11.31
56
47.48
Shares (diluted)M
52.95
57.65
56.89
61.09
56.85
58.67
63.19
67.05
64.62
47.75
47.76
1.13%
2.94%
57
19.82
Buyback yield%
1.03
3.88
3.50
5.46
4.77
5.93
7.48
8.44
6.36
10.62
9.52
6.36
5.12
58
0.228
D/E ratiox
0.639
0.750
0.724
0.697
0.682
0.744
0.787
0.862
0.946
1.772
1.028
0.787
0.734
27
0.220
Enterprise value$M
0.321
0.330
0.366
0.361
0.378
0.380
0.418
0.480
0.458
0.177
0.033
4.87%
4.87%
50
0.048
LT debt$M
0.118
0.111
0.111
0.116
0.110
0.115
0.111
0.109
0.113
0.348
0.030
(0.59%)
(2.68%)
59
Revenue
$0.431M
2.84%
1.00×
Cost of revenue
$0.245M
2.94%
1.01×
Operating expenses
$0.070M
2.52%
0.97×
Property and equipment
16.17%
Spread over hurdle
16.80%