2.370
Revenue$M
4.649
4.737
4.629
4.559
4.561
4.537
4.555
4.536
4.548
4.479
2.551
(0.36%)
(0.22%)
76
16.09
Revenue growth%
7.72
9.84
9.13
7.71
5.58
8.07
6.18
3.87
0.95
2.65
21.72
3.87
6.95
26
24.15
Gross margin%
27.86
29.78
31.96
31.32
34.07
33.47
35.57
35.97
33.22
34.05
16.42
34.05
33.34
17
15.61
Operating margin%
21.44
24.08
22.46
23.72
24.64
27.62
25.82
24.06
25.85
24.98
14.94
25.82
24.36
29
5.12
Net margin%
10.78
7.78
7.21
4.80
4.45
4.53
6.77
5.89
4.99
2.40
14.18
4.99
5.44
6
18.21
P/E ratio (avg)x
24.87
27.07
24.17
25.99
25.90
25.37
23.09
22.45
22.40
19.81
13.44
22.45
24.52
95
9.779
EV/EBITx
17.66
16.94
15.80
14.62
15.39
14.81
16.33
15.06
15.43
14.49
20.08
15.06
15.41
73
27.93
FCF yield (avg)%
21.15
19.86
18.95
21.12
20.52
21.54
20.18
20.40
20.93
18.83
3.69
20.40
20.46
77
18.76
FCF margin%
33.89
36.43
39.30
41.77
39.25
37.45
38.26
40.13
41.57
38.95
7.53
38.95
39.10
65
1.789
FCF / Net incomex
1.618
1.689
1.867
2.113
2.252
2.655
3.126
3.540
3.671
3.513
1.367
3.513
2.454
84
12.23
ROIC%
10.47
8.51
7.43
9.61
7.91
5.44
5.28
7.55
6.15
4.75
9.84
5.44
7.49
89
10.24
Return on equity%
4.29
6.47
7.77
7.66
8.36
6.97
9.35
9.18
8.52
6.81
27.18
8.52
7.71
8
25.10
Return on assets%
7.67
8.17
9.01
7.07
8.39
5.72
3.72
6.65
9.26
8.61
15.54
6.65
7.92
6
0.03
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
5.00%
3.70%
—
5.11
EPS growth%
4.99
4.65
4.53
6.49
7.56
7.27
6.23
6.81
7.08
4.54
3.19
6.81
6.36
92
0.03
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.87%
0.16%
—
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
0.01
0.82%
2.85%
—
0.03
Dividend per sh$
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.01
8.59%
8.86%
—
5.23
Div yield (avg)%
7.45
7.12
5.46
4.60
5.36
6.92
8.00
8.87
5.91
8.16
8.62
8.00
7.02
38
21.36
Payout ratio%
30.45
29.31
30.22
28.95
27.50
24.97
24.17
21.34
19.50
22.50
20.55
22.50
26.23
25
124.2
Shares (diluted)M
237.2
229.3
225.2
256.5
298.9
329.8
380.0
421.0
423.8
454.7
122.8
8.75%
8.46%
18
29.33
Buyback yield%
6.25
6.66
8.17
7.02
7.47
4.69
5.60
6.28
5.41
6.12
5.82
5.60
6.26
39
1.524
D/E ratiox
1.864
1.977
2.110
2.089
2.287
2.269
2.275
2.664
2.839
3.021
0.980
2.664
2.272
11
2.112
Enterprise value$M
2.861
3.035
2.847
2.611
2.970
2.783
3.008
3.404
3.778
4.075
3.044
6.53%
3.33%
71
0.414
LT debt$M
1.959
1.860
1.991
1.795
1.795
1.659
1.567
1.448
1.400
1.406
0.899
(4.76%)
(3.91%)
84
Revenue
$4.479M
(0.22%)
1.00×
Cost of revenue
$2.397M
(0.22%)
1.00×
Operating expenses
$0.849M
(0.20%)
1.00×
Property and equipment
15.78%
Spread over hurdle
24.96%