0.249
Revenue$M
0.239
0.253
0.278
0.297
0.315
0.343
0.373
0.402
0.442
0.474
0.268
8.51%
7.93%
20
8.25
Revenue growth%
25.13
23.83
25.57
23.18
20.51
23.28
26.11
23.87
22.91
25.21
23.82
23.87
23.85
87
3.52
Gross margin%
15.75
13.90
14.75
12.75
11.04
9.68
12.51
14.85
15.28
16.41
22.21
14.85
14.33
25
22.67
Operating margin%
24.37
24.69
22.40
22.97
22.81
24.76
24.09
24.57
24.19
25.94
3.81
24.57
24.28
23
10.96
Net margin%
22.03
24.92
22.00
22.94
20.55
19.15
17.57
17.85
16.08
13.51
5.55
17.57
19.85
27
25.78
P/E ratio (avg)x
26.10
26.72
28.73
34.29
39.36
38.78
43.74
45.58
53.27
56.80
34.89
45.58
39.07
30
27.28
EV/EBITx
21.40
23.86
27.13
30.09
30.73
34.86
32.13
33.78
37.61
35.42
19.09
34.86
31.43
62
21.84
FCF yield (avg)%
22.11
22.04
19.36
17.26
17.73
15.45
16.19
18.89
18.29
16.93
26.37
16.93
18.01
7
18.28
FCF margin%
4.74
3.65
4.76
2.90
5.52
3.96
4.63
2.71
0.40
0.40
7.22
2.71
3.81
38
0.768
FCF / Net incomex
0.718
0.732
0.722
0.652
0.582
0.527
0.490
0.481
0.512
0.539
1.207
0.512
0.561
20
9.71
ROIC%
27.38
27.74
27.59
28.92
26.52
25.59
27.26
28.68
29.09
30.30
29.32
28.68
27.66
64
27.78
Return on equity%
24.44
23.45
20.70
20.10
21.53
20.93
21.45
23.77
24.72
24.34
19.18
23.77
22.49
93
17.11
Return on assets%
30.97
31.85
31.31
30.20
29.28
30.75
33.28
31.72
30.28
28.62
10.25
30.75
30.86
31
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.25%
5.67%
—
23.48
EPS growth%
24.64
25.29
22.96
21.15
20.82
17.95
17.80
19.63
22.51
23.05
25.76
19.63
21.83
13
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
9.13%
6.15%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(1.34%)
(0.68%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
4.87%
4.44%
—
15.57
Div yield (avg)%
18.30
18.55
17.80
18.34
17.02
18.09
15.66
16.34
16.53
15.96
28.86
16.34
17.41
94
20.69
Payout ratio%
22.74
21.89
24.12
26.34
27.72
26.67
27.78
27.32
30.16
30.06
4.62
27.78
26.99
24
165.6
Shares (diluted)M
211.9
207.6
211.9
221.2
233.0
217.1
247.1
235.7
261.7
284.0
174.6
4.04%
3.32%
22
23.89
Buyback yield%
13.19
13.20
13.63
13.55
12.81
15.37
13.91
16.74
17.53
18.94
6.49
16.74
13.77
73
0.149
D/E ratiox
0.617
0.627
0.616
0.648
0.645
0.616
0.673
0.725
0.671
0.679
1.198
0.673
0.647
11
0.414
Enterprise value$M
0.201
0.222
0.254
0.282
0.291
0.330
0.371
0.371
0.387
0.381
0.263
5.50%
6.92%
46
0.257
LT debt$M
0.354
0.351
0.340
0.338
0.328
0.321
0.340
0.386
0.415
0.409
0.409
4.52%
1.41%
44
Revenue
$0.474M
7.93%
1.00×
Cost of revenue
$0.332M
7.99%
1.01×
Operating expenses
$0.081M
7.71%
0.98×
Property and equipment
21.09%
Spread over hurdle
(5.77%)