0.770
Revenue$M
0.693
0.739
0.797
0.849
0.934
1.001
1.096
1.200
1.285
1.404
0.837
8.48%
8.20%
76
14.79
Revenue growth%
0.77
0.40
0.40
2.65
1.80
0.40
0.40
0.40
2.31
0.86
27.34
0.40
0.58
75
12.73
Gross margin%
20.53
20.49
18.13
20.43
22.92
22.27
21.31
21.03
21.34
23.63
9.76
21.34
21.17
59
21.64
Operating margin%
16.59
15.77
15.02
14.10
15.93
17.78
17.04
17.89
19.85
21.53
9.18
17.89
16.82
52
8.21
Net margin%
31.44
31.92
29.35
29.74
29.68
30.05
28.05
27.38
26.64
28.52
18.64
28.05
29.52
90
10.66
P/E ratio (avg)x
29.87
29.17
26.35
23.72
25.70
27.08
30.14
29.42
29.64
28.49
37.36
29.42
28.83
34
30.16
EV/EBITx
13.84
13.77
13.84
15.33
14.08
14.55
16.20
14.51
14.80
13.58
26.79
14.55
14.29
93
22.11
FCF yield (avg)%
27.28
28.41
31.41
28.48
25.53
23.60
21.28
22.49
21.62
21.33
26.69
21.62
24.56
48
10.83
FCF margin%
13.17
11.79
13.68
11.42
10.28
10.31
13.22
11.07
10.30
9.45
17.52
10.31
11.25
83
1.671
FCF / Net incomex
1.598
1.638
1.606
1.474
1.277
1.302
1.346
1.412
1.537
1.429
0.202
1.412
1.451
88
3.27
ROIC%
27.10
24.46
24.86
25.41
23.69
25.10
24.59
24.42
25.76
24.88
2.65
24.88
24.87
93
3.60
Return on equity%
28.76
28.94
31.02
30.00
30.42
31.20
29.14
29.44
29.81
31.74
11.53
29.81
29.91
82
13.30
Return on assets%
26.88
27.79
26.73
29.51
27.68
30.53
29.42
28.45
30.20
28.00
12.93
29.42
28.22
18
0.01
EPS$
—
—
—
—
—
—
—
—
—
0.01
0.01
7.41%
2.30%
—
3.43
EPS growth%
11.97
11.81
11.88
11.61
10.37
12.94
15.49
15.32
16.76
19.44
27.50
15.49
12.45
83
0.01
Bookvalue per sh$
—
—
—
0.01
0.01
0.01
—
—
0.01
—
0.01
(1.78%)
(0.61%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.36%
3.24%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(4.89%)
(3.51%)
—
8.10
Div yield (avg)%
0.48
3.33
4.28
6.28
7.03
7.05
8.73
9.48
8.96
11.60
7.77
8.96
7.04
7
18.69
Payout ratio%
27.67
24.98
22.65
24.65
26.11
26.37
26.02
27.87
26.39
25.58
5.36
26.37
26.06
50
153.4
Shares (diluted)M
184.8
188.8
186.9
190.8
218.8
227.4
270.3
266.7
322.5
359.6
154.7
10.44%
6.73%
77
24.80
Buyback yield%
25.73
27.78
27.79
26.58
24.71
23.82
20.99
18.24
18.35
19.57
17.28
19.57
24.26
66
0.797
D/E ratiox
0.380
0.436
0.514
0.553
0.656
0.762
0.826
0.806
0.953
0.945
1.708
0.826
0.709
20
1.431
Enterprise value$M
0.535
0.581
0.616
0.713
0.679
0.736
0.862
0.903
1.036
1.106
1.690
10.24%
9.24%
80
1.768
LT debt$M
1.233
1.428
1.501
1.666
1.820
2.064
2.117
2.293
2.172
2.041
1.500
2.32%
6.14%
34
Revenue
$1.404M
8.20%
1.00×
Cost of revenue
$0.886M
8.18%
1.00×
Operating expenses
$0.283M
8.28%
1.01×
Property and equipment
19.84%
Cash and investments
16.53%
Spread over hurdle
29.10%