0.057
Revenue$M
0.057
0.058
0.059
0.059
0.061
0.064
0.066
0.069
0.072
0.072
0.063
3.37%
2.74%
64
22.93
Revenue growth%
17.46
20.41
22.41
19.57
19.62
18.04
15.26
16.50
17.72
16.13
7.34
16.50
17.88
12
20.18
Gross margin%
24.23
22.54
23.61
23.74
26.71
24.90
27.06
25.70
23.50
24.66
13.57
24.90
24.44
50
7.24
Operating margin%
1.55
0.84
0.69
0.63
3.26
0.89
0.40
0.40
0.40
0.40
4.06
0.40
0.66
72
27.89
Net margin%
3.99
3.58
0.91
0.40
0.71
0.45
0.71
1.16
4.05
5.01
4.76
1.16
1.03
85
29.57
P/E ratio (avg)x
15.99
17.68
19.66
18.53
20.74
19.68
21.00
22.25
23.76
24.24
34.57
22.25
20.21
49
19.66
EV/EBITx
42.71
41.26
44.92
42.79
44.06
48.12
56.59
62.91
65.46
67.23
16.81
62.91
46.52
49
20.35
FCF yield (avg)%
29.19
31.44
28.83
28.48
29.85
32.11
30.68
33.51
35.60
35.15
27.56
33.51
31.06
38
24.76
FCF margin%
28.57
28.23
30.04
30.37
30.70
29.60
29.41
29.04
27.01
26.89
14.06
29.04
29.23
80
1.152
FCF / Net incomex
0.275
0.256
0.281
0.255
0.226
0.244
0.265
0.239
0.217
0.195
1.708
0.239
0.249
39
25.85
ROIC%
12.63
11.65
13.06
11.71
11.88
12.72
12.01
13.99
12.59
13.34
20.38
12.72
12.61
79
2.53
Return on equity%
2.81
2.85
2.46
1.64
0.40
0.40
3.25
1.73
3.79
3.07
17.42
3.07
2.63
65
25.13
Return on assets%
16.15
18.66
16.73
13.98
12.63
15.52
16.61
15.75
15.57
16.91
16.52
15.75
15.95
73
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.61%
8.05%
—
22.20
EPS growth%
11.88
13.31
13.31
11.64
11.27
12.98
12.22
13.97
16.77
14.45
24.28
13.97
13.14
95
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
1.97%
1.31%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(1.83%)
(2.62%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
9.89%
5.47%
—
15.06
Div yield (avg)%
17.28
15.09
16.34
15.27
12.76
12.60
9.63
10.99
10.27
11.40
15.74
10.99
12.68
71
23.00
Payout ratio%
27.82
26.82
28.30
31.16
29.30
31.34
29.84
32.26
32.92
30.13
6.32
31.34
29.99
22
36.03
Shares (diluted)M
32.30
30.37
28.07
30.41
27.54
28.69
28.24
25.18
23.43
23.22
35.71
(3.35%)
(3.51%)
65
10.99
Buyback yield%
29.09
28.50
26.41
25.37
25.12
26.15
27.43
24.88
23.25
21.85
28.82
24.88
25.76
39
0.748
D/E ratiox
0.889
0.914
1.092
1.142
1.349
1.583
1.867
2.045
2.163
2.558
0.859
2.045
1.466
76
0.039
Enterprise value$M
0.109
0.109
0.123
0.135
0.142
0.170
0.180
0.214
0.257
0.297
—
15.88%
12.10%
16
0.012
LT debt$M
0.050
0.059
0.064
0.067
0.077
0.087
0.098
0.114
0.132
0.141
0.044
12.97%
11.51%
24
Revenue
$0.072M
2.74%
1.00×
Cost of revenue
$0.034M
2.74%
1.00×
Operating expenses
$0.014M
2.29%
0.96×
Property and equipment
16.86%