0.108
Revenue$M
0.151
0.150
0.148
0.145
0.148
0.151
0.152
0.149
0.149
0.152
0.117
0.53%
(0.05%)
64
17.09
Revenue growth%
9.34
6.42
5.12
3.50
4.90
1.93
1.72
4.31
2.78
0.70
5.48
1.93
3.90
18
17.18
Gross margin%
23.85
22.76
22.86
25.18
24.68
23.65
21.73
24.46
26.34
28.44
11.26
24.46
24.15
53
22.58
Operating margin%
28.12
30.87
29.61
27.54
24.94
25.02
26.11
28.68
29.63
27.14
11.76
27.14
27.83
41
28.71
Net margin%
9.69
7.76
6.06
6.00
6.59
9.47
11.88
11.65
8.74
8.85
10.63
9.47
8.79
74
23.94
P/E ratio (avg)x
48.91
51.04
53.52
54.22
59.88
66.32
76.96
85.15
94.64
110.3
22.47
85.15
63.10
25
10.86
EV/EBITx
14.88
13.69
13.58
14.27
14.60
16.49
16.26
18.03
18.81
19.02
32.29
18.03
15.57
93
27.22
FCF yield (avg)%
10.48
10.30
10.73
10.92
10.74
10.23
8.60
11.32
9.44
8.05
2.57
9.44
10.39
31
20.91
FCF margin%
23.87
24.39
22.02
23.44
20.74
23.37
22.82
23.31
22.91
24.76
27.95
23.31
23.34
37
0.201
FCF / Net incomex
0.470
0.454
0.425
0.462
0.460
0.490
0.543
0.600
0.602
0.578
0.473
0.578
0.480
29
20.17
ROIC%
15.33
16.78
14.13
12.28
10.03
11.79
10.75
13.66
11.03
8.88
11.01
11.03
12.03
38
6.75
Return on equity%
9.68
11.75
14.13
16.00
18.41
17.32
15.52
16.64
14.74
15.81
11.45
15.81
15.67
23
26.88
Return on assets%
11.06
8.61
10.36
12.88
10.47
10.75
10.38
12.58
12.28
12.89
29.73
12.28
10.90
50
0.01
EPS$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.02
5.24%
5.24%
—
11.35
EPS growth%
4.28
4.46
4.22
3.40
0.43
1.23
0.40
0.40
0.40
1.89
27.01
0.40
1.56
45
—
Bookvalue per sh$
0.02
0.02
0.02
0.03
0.03
0.02
0.03
0.03
0.04
0.04
0.02
5.79%
4.80%
—
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
0.02
1.79%
1.87%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.92%
(0.36%)
—
18.71
Div yield (avg)%
11.95
14.78
15.35
14.25
11.44
13.36
11.92
11.28
13.27
15.37
27.33
13.27
13.32
70
24.78
Payout ratio%
22.52
23.20
23.91
23.57
23.62
25.74
24.65
23.41
24.90
23.06
2.73
24.65
23.59
17
4.961
Shares (diluted)M
3.266
3.010
2.722
2.762
2.618
2.749
2.941
3.107
2.805
2.941
5.140
2.35%
(2.21%)
61
20.43
Buyback yield%
21.37
21.83
21.86
18.91
17.91
17.10
16.23
17.38
15.35
13.44
20.02
16.23
17.65
68
0.218
D/E ratiox
0.902
1.062
1.201
1.300
1.285
1.540
1.672
1.661
1.929
1.954
1.503
1.672
1.420
14
0.156
Enterprise value$M
0.036
0.038
0.034
0.036
0.033
0.036
0.039
0.042
0.043
0.041
0.143
4.50%
0.50%
94
0.045
LT debt$M
0.146
0.133
0.141
0.133
0.128
0.136
0.149
0.162
0.159
0.165
0.148
5.29%
0.47%
79
Revenue
$0.152M
(0.05%)
1.00×
Cost of revenue
$0.093M
0.44%
1.05×
Operating expenses
$0.020M
(1.03%)
0.91×
Goodwill & intangibles
15.69%
Property and equipment
15.25%