0.033
Revenue$M
0.044
0.045
0.046
0.047
0.048
0.050
0.051
0.052
0.055
0.057
0.035
3.56%
2.85%
12
12.65
Revenue growth%
1.95
2.27
4.77
2.01
4.16
1.23
1.93
2.02
4.46
1.98
8.85
1.98
2.02
8
22.70
Gross margin%
17.83
19.20
17.03
17.23
15.70
15.73
13.45
14.37
16.55
13.70
26.33
14.37
16.14
34
15.24
Operating margin%
3.76
5.72
8.65
8.98
9.68
10.64
8.77
8.13
10.24
11.90
27.85
10.24
8.88
40
21.72
Net margin%
17.38
16.08
18.60
16.96
17.88
19.15
20.10
19.10
16.62
17.61
18.42
19.10
17.74
79
13.58
P/E ratio (avg)x
31.84
32.38
33.07
30.67
30.00
30.76
31.62
34.33
38.13
34.83
15.58
34.33
32.11
43
6.811
EV/EBITx
18.31
18.34
18.41
20.65
20.26
22.34
20.65
19.03
21.09
22.90
15.80
21.09
20.45
61
21.12
FCF yield (avg)%
13.25
11.77
10.05
9.29
10.02
11.40
13.82
13.55
11.19
12.58
24.72
12.58
11.59
6
28.46
FCF margin%
16.59
16.96
14.65
14.03
16.56
17.58
19.07
20.99
21.75
20.88
7.62
20.88
17.27
67
1.721
FCF / Net incomex
2.382
2.303
2.442
2.577
3.100
3.116
3.509
3.428
3.334
3.718
1.433
3.428
3.108
44
9.07
ROIC%
32.99
35.73
33.18
34.68
31.99
31.93
34.05
31.40
30.84
32.37
20.66
31.93
32.68
63
18.61
Return on equity%
7.57
7.33
9.68
7.32
8.45
7.84
8.96
6.53
7.38
7.46
13.47
7.46
7.51
32
24.48
Return on assets%
16.03
15.77
14.21
12.19
14.31
14.86
12.44
11.07
14.00
14.36
24.34
14.00
14.26
71
0.01
EPS$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
6.40%
7.50%
—
2.18
EPS growth%
15.11
16.09
16.99
17.52
16.39
16.94
15.76
17.57
15.43
14.81
3.78
15.76
16.24
53
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(5.08%)
(2.87%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.82%
5.09%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(7.86%)
(3.34%)
—
20.27
Div yield (avg)%
19.98
19.30
22.10
23.21
25.52
25.70
25.45
26.31
28.21
29.18
6.78
26.31
25.48
49
18.85
Payout ratio%
17.28
18.01
17.11
14.83
14.64
13.72
16.16
15.29
15.34
16.19
22.76
15.34
15.75
72
5.222
Shares (diluted)M
5.196
5.146
5.100
5.396
5.846
5.333
4.784
4.689
4.219
4.502
5.064
(5.09%)
(1.37%)
8
3.98
Buyback yield%
7.25
9.92
12.19
9.96
10.35
10.16
7.63
8.18
10.28
8.96
19.86
8.96
9.94
42
1.172
D/E ratiox
2.091
1.964
2.029
2.017
2.162
2.281
2.505
2.674
3.034
3.000
0.128
2.674
2.221
39
—
Enterprise value$M
0.058
0.061
0.064
0.072
0.070
0.076
0.081
0.082
0.079
0.078
0.029
2.09%
4.00%
58
0.037
LT debt$M
0.028
0.029
0.030
0.028
0.029
0.025
0.025
0.027
0.027
0.025
0.041
(2.56%)
(0.04%)
69
Revenue
$0.057M
2.85%
1.00×
Cost of revenue
$0.035M
2.84%
1.00×
Operating expenses
—
2.84%
1.00×
Property and equipment
16.12%