0.125
Revenue$M
0.163
0.161
0.159
0.159
0.158
0.159
0.162
0.164
0.166
0.169
0.128
1.24%
0.40%
87
5.89
Revenue growth%
6.37
3.66
6.56
8.14
9.55
11.02
8.24
8.57
7.92
8.07
4.76
8.24
8.10
76
13.12
Gross margin%
7.52
5.35
6.38
5.81
4.86
2.99
0.48
1.85
3.38
6.27
12.08
2.99
5.10
79
19.25
Operating margin%
11.33
8.99
9.51
10.88
8.50
9.06
11.95
11.67
11.25
9.64
22.62
11.25
10.26
92
3.03
Net margin%
30.12
33.07
30.47
31.64
33.11
35.51
35.46
33.71
32.98
34.87
26.42
34.87
33.09
45
10.36
P/E ratio (avg)x
8.545
9.320
10.77
12.48
11.78
13.22
12.81
13.50
12.55
12.15
8.438
12.81
12.32
47
21.40
EV/EBITx
50.81
47.41
44.91
46.76
52.40
58.41
61.02
68.37
63.49
62.40
22.18
62.40
55.40
49
18.77
FCF yield (avg)%
12.52
11.45
11.86
10.76
12.34
14.90
17.15
15.06
15.85
15.41
20.63
15.41
13.71
17
29.75
FCF margin%
0.40
3.06
1.54
0.40
0.40
0.40
2.79
2.71
5.69
3.55
8.45
2.79
2.12
75
0.390
FCF / Net incomex
1.030
1.222
1.191
1.445
1.674
1.880
1.973
2.279
2.431
2.537
1.288
2.279
1.777
32
7.65
ROIC%
9.05
8.39
6.68
7.20
6.32
7.61
4.79
4.44
3.66
5.84
29.48
4.79
6.50
13
8.32
Return on equity%
20.25
18.31
18.96
15.97
16.16
18.65
21.54
24.33
21.98
19.46
9.39
21.54
19.21
94
6.44
Return on assets%
18.53
15.92
15.80
15.94
16.28
14.90
15.35
12.65
13.14
12.38
9.22
13.14
15.57
21
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
9.49%
9.21%
—
18.47
EPS growth%
20.07
18.41
19.28
20.08
21.44
22.02
20.06
21.97
21.67
20.45
11.11
21.67
20.26
31
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(7.86%)
(8.34%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(6.50%)
(4.21%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
9.47%
10.16%
—
12.44
Div yield (avg)%
10.12
9.46
8.54
6.19
5.44
5.23
4.63
4.03
6.09
5.46
5.63
5.23
5.77
84
15.89
Payout ratio%
12.13
10.67
10.86
10.67
12.05
9.09
7.66
10.34
8.96
7.20
12.16
8.96
10.51
22
85.44
Shares (diluted)M
112.6
122.7
119.9
113.7
115.6
113.0
117.9
107.7
122.5
129.5
85.77
2.29%
2.29%
40
11.14
Buyback yield%
13.33
12.46
14.69
15.44
13.13
12.16
14.54
16.64
19.39
20.71
16.59
16.64
14.61
6
0.595
D/E ratiox
0.104
0.100
0.092
0.084
0.078
0.073
0.071
0.069
0.067
0.070
0.562
0.070
0.075
60
0.147
Enterprise value$M
0.097
0.107
0.115
0.108
0.116
0.122
0.116
0.107
0.103
0.100
0.162
(2.90%)
1.60%
55
0.168
LT debt$M
0.218
0.207
0.228
0.231
0.257
0.265
0.258
0.272
0.301
0.323
0.012
4.67%
4.42%
61
Revenue
$0.169M
0.40%
1.00×
Cost of revenue
$0.117M
0.29%
0.99×
Operating expenses
$0.031M
(0.08%)
0.95×
Property and equipment
18.11%
Spread over hurdle
(1.28%)