2.169
Revenue$M
2.480
2.437
2.413
2.447
2.404
2.437
2.480
2.501
2.474
2.483
2.361
0.65%
0.23%
8
21.87
Revenue growth%
15.06
13.69
13.56
12.30
12.31
15.16
14.35
16.65
17.63
18.71
28.01
16.65
14.71
5
5.60
Gross margin%
25.19
25.73
24.25
24.33
27.24
24.80
23.77
26.02
24.13
24.06
16.88
24.13
24.56
37
2.02
Operating margin%
14.17
12.26
15.07
12.56
14.71
12.18
12.81
10.99
13.40
15.66
19.00
12.81
13.11
16
18.09
Net margin%
7.48
7.23
6.48
7.46
8.81
11.58
10.56
11.83
14.06
15.67
2.48
11.83
9.68
31
31.67
P/E ratio (avg)x
30.80
29.76
33.45
32.05
32.15
32.53
33.34
34.72
34.98
39.55
21.04
34.72
32.93
23
20.85
EV/EBITx
21.19
21.01
25.18
30.50
32.54
33.63
40.32
42.84
50.34
50.86
25.98
42.84
33.09
86
23.89
FCF yield (avg)%
9.69
12.03
12.23
11.91
9.55
11.05
10.54
11.17
10.16
10.02
5.33
10.54
10.79
19
10.95
FCF margin%
6.56
4.92
7.20
5.18
6.78
4.92
6.82
6.39
8.65
7.07
20.41
6.82
6.67
84
0.903
FCF / Net incomex
0.913
0.944
1.041
0.982
1.002
1.077
1.086
1.152
1.008
1.050
0.818
1.077
1.025
54
21.12
ROIC%
18.65
18.90
19.87
20.87
19.25
20.71
20.48
23.23
23.47
22.91
11.94
22.91
20.59
89
28.87
Return on equity%
20.53
23.37
25.49
27.71
30.56
32.47
29.78
31.43
30.11
31.77
10.25
31.43
29.94
87
11.77
Return on assets%
9.18
6.28
8.44
6.83
6.89
9.57
9.12
8.95
7.95
8.18
22.29
8.95
8.31
39
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.98%
6.76%
—
15.65
EPS growth%
15.19
12.40
13.02
14.89
16.36
16.75
16.37
16.38
16.46
19.41
11.26
16.46
16.36
23
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
—
4.17%
7.24%
—
—
FCF per share$
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
5.58%
2.66%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
1.42%
(0.99%)
—
18.42
Div yield (avg)%
7.99
9.62
8.17
8.24
10.98
9.20
7.82
9.40
6.70
4.09
10.21
7.82
8.20
64
21.40
Payout ratio%
15.38
13.33
15.72
13.55
11.63
14.61
16.33
17.77
16.13
16.06
16.32
16.13
15.55
93
297.3
Shares (diluted)M
250.2
258.8
241.2
246.1
233.2
246.6
221.4
245.4
251.4
263.6
302.2
2.49%
0.20%
54
24.25
Buyback yield%
3.87
4.87
7.86
4.97
2.46
0.40
1.55
0.40
0.40
1.89
19.55
0.40
2.18
8
0.638
D/E ratiox
1.245
1.481
1.758
1.791
1.762
1.915
2.013
2.079
2.411
2.345
0.149
2.079
1.853
39
1.643
Enterprise value$M
1.556
1.646
1.553
1.422
1.318
1.267
1.133
1.006
0.994
0.944
0.240
(6.47%)
(5.22%)
28
0.659
LT debt$M
1.262
1.414
1.431
1.379
1.369
1.427
1.661
1.662
1.777
1.967
0.261
7.53%
4.19%
37
Revenue
$2.483M
0.23%
1.00×
Cost of revenue
$1.355M
0.35%
1.01×
Operating expenses
$0.503M
0.62%
1.04×
Property and equipment
13.80%
Spread over hurdle
18.90%