0.030
Revenue$M
0.042
0.043
0.044
0.045
0.046
0.047
0.048
0.050
0.052
0.052
0.032
2.37%
2.56%
83
24.44
Revenue growth%
28.18
27.01
25.61
27.73
27.73
29.43
31.34
34.24
32.94
34.81
29.12
32.94
28.81
76
25.97
Gross margin%
6.90
4.22
4.54
3.47
5.08
5.99
8.32
10.05
10.30
10.80
20.49
10.05
6.44
59
7.40
Operating margin%
34.57
37.22
34.92
31.93
30.00
28.60
29.98
27.86
28.53
30.07
4.45
28.60
30.03
34
11.99
Net margin%
4.55
2.72
0.40
0.89
0.40
0.40
3.37
6.08
6.05
6.03
23.32
6.03
3.05
74
20.82
P/E ratio (avg)x
25.23
25.67
25.70
27.80
29.14
29.27
30.04
32.21
29.43
31.45
9.299
30.04
29.21
37
24.57
EV/EBITx
9.480
9.436
10.43
11.45
11.04
10.30
10.02
11.08
12.57
12.53
26.08
11.08
10.73
37
20.74
FCF yield (avg)%
1.38
0.40
0.40
0.40
1.03
2.87
2.39
5.31
7.54
5.82
15.18
5.31
1.88
41
2.47
FCF margin%
22.10
21.92
23.86
21.69
21.88
19.54
21.27
20.85
21.16
22.09
24.61
21.16
21.79
74
0.587
FCF / Net incomex
1.363
1.191
1.285
1.091
1.039
0.951
0.906
0.850
0.786
0.828
0.412
0.850
0.995
34
23.82
ROIC%
17.84
16.71
18.80
19.38
20.17
22.17
19.25
22.00
23.47
22.48
24.53
22.17
19.78
82
5.71
Return on equity%
19.13
21.27
22.85
20.21
22.42
24.95
23.73
21.22
18.66
17.85
18.42
21.22
21.25
71
16.86
Return on assets%
3.08
2.39
4.11
5.25
2.82
0.60
1.95
4.16
4.43
2.60
13.25
2.60
2.95
14
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
8.28%
8.73%
—
29.01
EPS growth%
22.02
19.96
19.76
18.29
17.86
18.38
18.67
16.68
16.99
19.07
22.51
18.38
18.52
27
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
0.01
2.94%
2.83%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
0.01
—
(0.60%)
(0.53%)
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
—
8.67%
7.55%
—
27.68
Div yield (avg)%
29.03
27.28
27.57
26.39
28.83
29.44
26.48
28.05
29.71
29.98
25.63
29.44
28.44
87
11.10
Payout ratio%
5.11
5.45
5.98
8.37
10.11
12.47
13.83
16.06
13.08
10.31
28.03
13.08
10.21
5
3.458
Shares (diluted)M
4.910
5.262
5.379
5.805
5.556
6.284
5.924
6.194
6.046
6.718
3.536
3.87%
4.01%
85
19.01
Buyback yield%
15.83
14.55
17.26
15.31
18.29
20.49
19.45
17.32
14.43
16.06
8.46
17.32
16.66
88
1.737
D/E ratiox
0.171
0.167
0.173
0.190
0.216
0.238
0.252
0.251
0.247
0.281
1.055
0.251
0.227
33
0.010
Enterprise value$M
0.026
0.025
0.024
0.023
0.023
0.023
0.022
0.022
0.020
0.019
0.044
(3.82%)
(3.87%)
77
0.029
LT debt$M
0.032
0.034
0.035
0.041
0.047
0.049
0.051
0.058
0.067
0.067
0.035
7.52%
9.24%
89
Revenue
$0.052M
2.56%
1.00×
Cost of revenue
$0.029M
2.31%
0.98×
Operating expenses
$0.011M
2.72%
1.02×
Property and equipment
16.53%
Spread over hurdle
62.25%