0.805
Revenue$M
1.450
1.454
1.434
1.429
1.404
1.394
1.374
1.354
1.359
1.375
0.841
(0.42%)
(0.30%)
93
11.83
Revenue growth%
9.82
12.36
13.46
16.13
15.05
17.59
15.95
16.76
18.57
17.62
10.07
17.59
16.04
15
16.39
Gross margin%
26.00
28.42
27.12
27.76
26.53
23.67
26.17
24.12
25.36
23.34
12.95
24.12
26.09
62
7.42
Operating margin%
25.79
26.44
23.54
25.70
25.86
28.62
26.56
26.94
29.63
26.83
23.81
26.94
26.50
63
11.17
Net margin%
27.58
27.93
26.15
23.62
25.31
23.47
25.55
28.48
28.50
28.90
7.65
28.48
26.86
51
19.10
P/E ratio (avg)x
45.42
44.98
49.80
48.25
49.23
55.25
56.51
62.99
67.02
75.18
34.27
62.99
52.52
33
25.63
EV/EBITx
21.16
21.90
20.71
20.06
22.67
23.15
26.40
25.16
24.81
25.97
25.41
25.16
22.91
78
16.93
FCF yield (avg)%
20.42
21.17
19.71
17.90
19.87
18.23
16.20
14.94
11.98
11.54
29.42
14.94
18.06
25
18.55
FCF margin%
13.72
12.99
10.30
11.19
9.17
10.43
8.18
10.92
10.42
12.92
28.73
10.43
10.68
9
1.289
FCF / Net incomex
1.029
1.139
1.229
1.258
1.155
1.229
1.243
1.335
1.191
1.236
0.421
1.236
1.229
14
16.14
ROIC%
26.02
27.26
25.59
26.97
28.10
29.28
31.88
31.68
29.84
31.43
12.52
31.43
28.69
53
18.87
Return on equity%
20.45
22.92
19.92
18.90
17.13
17.59
16.59
18.51
15.67
13.97
14.04
16.59
18.05
29
19.34
Return on assets%
16.26
15.62
15.22
13.25
15.42
13.79
13.30
13.60
10.84
8.16
6.20
13.30
13.70
75
0.02
EPS$
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.10
0.11
0.03
7.65%
5.49%
—
22.87
EPS growth%
8.59
10.18
7.92
7.77
8.75
5.96
6.38
7.22
8.43
7.68
17.84
7.22
7.85
72
0.05
Bookvalue per sh$
0.09
0.11
0.10
0.11
0.11
0.10
0.10
0.11
0.11
0.12
0.01
2.70%
3.39%
—
0.03
FCF per share$
0.03
0.03
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.61%
(1.54%)
—
0.03
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.06
4.33%
1.96%
—
15.12
Div yield (avg)%
25.18
28.01
28.61
26.62
28.73
27.89
25.57
22.77
23.79
25.74
25.72
25.57
26.18
65
26.36
Payout ratio%
18.60
18.95
16.30
15.33
13.22
11.20
8.50
7.45
4.48
3.48
12.33
7.45
12.21
76
6.745
Shares (diluted)M
6.538
6.030
6.433
6.091
6.703
6.605
6.902
7.768
8.301
8.675
6.981
5.29%
2.67%
86
19.98
Buyback yield%
9.24
10.38
12.84
9.87
10.62
12.54
12.56
12.92
15.26
12.60
2.97
12.60
12.55
87
0.399
D/E ratiox
0.250
0.254
0.255
0.296
0.283
0.325
0.347
0.381
0.376
0.383
1.799
0.376
0.310
16
0.719
Enterprise value$M
1.052
1.149
1.203
1.217
1.228
1.396
1.291
1.404
1.452
1.684
1.029
6.51%
5.30%
85
0.246
LT debt$M
1.057
1.179
1.122
1.040
1.173
1.263
1.334
1.274
1.462
1.372
0.487
3.19%
3.72%
24
Revenue
$1.375M
(0.30%)
1.00×
Cost of revenue
$0.621M
(0.45%)
0.99×
Operating expenses
$0.293M
0.08%
1.04×
Property and equipment
18.77%
Spread over hurdle
26.21%