0.018
Revenue$M
0.072
0.072
0.072
0.072
0.072
0.072
0.071
0.071
0.074
0.019
0.021
0.55%
0.07%
95
24.03
Revenue growth%
25.58
24.21
24.61
26.45
24.38
25.10
25.02
24.38
26.82
10.55
5.27
25.02
25.06
22
18.03
Gross margin%
21.35
19.39
19.51
18.46
15.78
12.85
10.44
13.35
14.54
10.04
3.65
13.35
17.12
17
18.94
Operating margin%
24.40
22.24
22.27
20.35
18.38
17.19
20.05
19.99
22.07
10.68
5.82
19.99
21.21
46
27.11
Net margin%
15.08
14.29
16.12
15.24
15.48
13.96
14.38
15.06
16.97
22.47
6.42
15.06
15.16
38
21.44
P/E ratio (avg)x
14.95
12.66
11.66
10.48
11.13
11.69
11.21
11.15
10.49
29.77
22.18
11.15
11.43
90
25.45
EV/EBITx
46.76
51.24
54.69
58.25
64.55
73.38
88.25
100.9
105.7
24.32
19.16
88.25
61.40
58
10.69
FCF yield (avg)%
20.86
22.99
21.95
24.26
22.26
20.19
22.44
23.99
22.60
18.10
9.52
22.44
22.35
94
20.69
FCF margin%
19.27
22.11
19.96
22.80
22.67
22.10
21.58
20.41
20.53
13.98
9.30
21.58
21.06
13
1.553
FCF / Net incomex
0.889
0.781
0.802
0.851
0.782
0.823
0.802
0.730
0.713
0.851
0.783
0.782
0.802
51
11.03
ROIC%
21.53
24.04
26.65
29.64
31.08
29.81
32.65
35.62
34.27
23.67
15.76
32.65
29.72
87
2.96
Return on equity%
2.44
3.24
1.26
0.40
1.87
1.32
1.75
1.12
3.33
17.03
7.16
1.75
1.81
55
9.27
Return on assets%
14.36
15.56
13.16
11.12
12.76
11.09
10.55
13.22
10.62
3.56
9.03
11.09
12.35
41
0.01
EPS$
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.01
0.01
5.29%
7.65%
—
25.55
EPS growth%
8.11
5.29
7.13
7.99
6.60
4.44
2.77
3.86
5.71
29.60
9.94
4.44
6.15
77
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.01
(3.47%)
(3.40%)
—
0.02
FCF per share$
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.01
3.65%
4.04%
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
0.02
0.02
(8.97%)
(7.25%)
—
4.29
Div yield (avg)%
16.43
19.12
18.55
16.02
18.74
19.56
17.27
17.65
19.13
14.21
15.48
18.74
18.10
77
9.54
Payout ratio%
10.43
11.65
14.65
14.34
15.31
12.84
13.94
12.66
14.78
6.54
24.57
13.94
13.39
88
1.451
Shares (diluted)M
1.785
1.969
2.053
1.978
2.269
2.206
2.255
2.417
2.659
1.470
1.530
6.09%
5.82%
61
3.88
Buyback yield%
17.70
19.98
20.82
23.01
24.98
22.29
24.21
21.26
23.25
13.23
24.53
23.25
21.78
54
0.246
D/E ratiox
1.100
1.005
1.019
1.018
1.062
1.070
1.159
1.049
1.036
0.351
0.203
1.062
1.055
59
0.027
Enterprise value$M
0.024
0.024
0.025
0.023
0.024
0.024
0.023
0.022
0.020
0.058
0.013
(2.80%)
(2.76%)
51
0.046
LT debt$M
0.023
0.025
0.025
0.029
0.033
0.039
0.045
0.047
0.056
0.022
0.038
14.02%
12.67%
92
Revenue
$0.074M
0.07%
1.00×
Cost of revenue
$0.040M
(0.08%)
0.99×
Operating expenses
—
0.89%
1.09×
Goodwill & intangibles
19.20%
Property and equipment
16.19%
Spread over hurdle
13.76%