—
Revenue$M
0.036
0.038
0.041
0.043
0.045
0.047
0.051
0.054
0.056
0.061
—
5.96%
6.00%
21
22.19
Revenue growth%
22.26
22.75
23.81
24.61
24.80
22.92
21.68
20.99
21.70
23.57
5.93
21.70
22.84
94
26.06
Gross margin%
6.35
5.52
2.82
4.02
6.47
6.03
5.41
7.73
5.87
5.40
8.59
5.87
5.70
31
23.00
Operating margin%
13.07
11.34
8.52
10.99
11.69
13.47
10.81
12.11
12.61
10.53
10.91
12.11
11.51
64
29.38
Net margin%
12.65
15.36
16.05
17.84
15.83
16.33
17.70
18.82
18.28
18.09
24.26
18.09
17.02
37
9.918
P/E ratio (avg)x
31.43
33.90
39.44
42.91
49.86
49.72
53.46
62.14
64.69
73.31
22.56
62.14
49.79
13
12.35
EV/EBITx
12.70
12.37
13.81
15.36
15.53
17.32
19.29
20.94
22.43
20.42
29.44
20.42
16.43
24
21.07
FCF yield (avg)%
15.96
15.99
17.83
19.60
19.99
21.86
23.13
22.44
23.07
22.27
5.96
22.44
20.92
58
18.18
FCF margin%
24.31
27.13
27.68
27.53
26.58
23.87
22.78
21.92
23.15
22.46
9.91
22.78
24.09
59
0.438
FCF / Net incomex
0.985
1.132
1.105
1.177
1.300
1.473
1.498
1.451
1.450
1.520
1.273
1.473
1.375
15
21.81
ROIC%
4.18
5.24
2.32
3.87
2.55
3.81
4.58
4.36
3.82
1.76
2.47
3.82
3.84
77
18.44
Return on equity%
17.00
14.49
15.29
15.45
14.70
16.46
18.35
17.69
15.15
16.23
14.45
16.46
15.84
87
17.41
Return on assets%
27.06
29.05
29.54
31.35
33.00
35.84
38.11
39.38
39.78
40.73
21.35
39.38
34.42
27
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.86%
1.58%
—
27.74
EPS growth%
25.62
24.20
25.02
22.03
19.10
21.48
23.04
25.04
26.33
25.05
23.26
25.04
24.61
28
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.47%)
(4.63%)
—
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
8.89%
8.69%
—
—
Dividend per sh$
—
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
7.13%
5.78%
—
23.20
Div yield (avg)%
23.13
21.16
18.91
15.96
13.05
14.51
14.01
12.54
14.82
12.46
18.31
14.01
14.66
47
4.47
Payout ratio%
11.68
12.61
15.10
12.16
11.56
13.97
13.47
16.01
13.53
15.97
19.28
13.97
13.50
89
5.449
Shares (diluted)M
7.244
8.349
8.971
10.52
11.31
12.78
15.06
17.36
18.13
19.15
5.357
11.11%
9.76%
16
9.03
Buyback yield%
21.80
24.04
25.28
25.00
24.92
26.91
28.91
27.20
27.16
24.40
22.07
27.16
25.14
93
1.041
D/E ratiox
0.427
0.456
0.456
0.451
0.421
0.415
0.413
0.407
0.417
0.386
0.388
0.413
0.419
39
0.033
Enterprise value$M
0.058
0.053
0.058
0.059
0.064
0.058
0.052
0.054
0.048
0.043
0.032
(7.77%)
(2.21%)
11
0.061
LT debt$M
0.012
0.011
0.010
—
0.011
0.010
—
—
—
—
0.022
(8.18%)
(4.31%)
21
Revenue
$0.061M
6.00%
1.00×
Cost of revenue
$0.038M
6.24%
1.02×
Operating expenses
$0.014M
5.32%
0.94×
Property and equipment
13.79%
Spread over hurdle
(1.68%)