0.078
Revenue$M
0.648
0.673
0.692
0.719
0.732
0.738
0.758
0.762
0.776
0.805
0.081
1.92%
2.50%
74
6.35
Revenue growth%
31.70
29.18
31.47
34.39
33.22
30.25
32.24
30.22
30.81
31.18
3.80
30.81
31.33
42
22.74
Gross margin%
32.87
31.55
32.02
34.72
32.39
34.50
34.34
34.35
34.57
36.33
17.08
34.50
34.34
64
25.17
Operating margin%
9.20
11.11
10.90
10.49
9.23
10.00
10.89
10.45
12.62
14.19
2.67
10.89
10.69
27
13.77
Net margin%
2.44
3.99
2.55
1.96
0.40
1.93
3.20
6.04
3.92
6.39
29.51
3.92
2.87
92
24.14
P/E ratio (avg)x
26.16
27.42
25.14
25.37
26.59
27.54
30.58
29.97
27.06
29.50
22.21
29.50
27.24
16
19.11
EV/EBITx
14.34
13.71
13.26
14.78
16.46
17.40
18.96
19.59
18.98
18.75
31.77
18.96
16.93
59
8.04
FCF yield (avg)%
8.94
10.48
8.01
7.43
6.02
5.78
6.87
8.13
6.92
9.65
4.62
6.92
7.72
41
2.10
FCF margin%
9.11
10.22
10.67
8.34
9.49
6.63
9.05
9.69
6.95
6.09
27.65
6.95
9.08
87
0.495
FCF / Net incomex
1.199
1.173
1.142
1.340
1.370
1.572
1.867
2.070
2.301
2.480
0.246
2.070
1.471
26
22.44
ROIC%
15.84
16.97
14.71
15.95
17.71
17.61
20.20
18.37
16.32
18.91
3.65
18.37
17.29
35
28.12
Return on equity%
19.07
17.97
16.76
18.73
16.69
16.76
14.23
13.21
13.41
10.98
25.49
13.41
16.73
70
24.12
Return on assets%
27.43
29.76
30.26
31.61
31.73
33.98
33.53
33.13
32.98
32.26
27.17
33.13
32.00
9
0.01
EPS$
0.01
—
—
—
—
—
—
—
—
—
0.01
(7.61%)
(7.02%)
—
7.16
EPS growth%
8.31
7.97
6.12
3.96
6.88
5.36
6.58
8.86
8.91
9.59
3.25
8.86
7.42
88
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
9.96%
5.79%
—
0.01
FCF per share$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.01%
4.85%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
8.17%
5.09%
—
5.48
Div yield (avg)%
29.81
31.43
31.65
28.71
31.40
32.53
34.14
31.47
33.80
36.59
14.17
33.80
31.56
24
8.12
Payout ratio%
14.46
17.15
17.01
14.73
12.23
15.15
15.32
12.44
15.43
15.16
24.25
15.16
15.15
52
47.37
Shares (diluted)M
68.17
63.96
61.82
59.74
62.55
66.06
70.47
70.45
68.11
69.02
46.95
1.99%
1.28%
19
11.00
Buyback yield%
27.88
27.57
25.94
23.38
23.73
25.49
22.86
21.91
21.10
22.93
13.76
22.86
23.55
34
1.159
D/E ratiox
1.893
1.998
2.116
2.218
2.579
2.979
3.007
3.429
3.570
3.552
0.672
3.429
2.779
52
0.543
Enterprise value$M
0.740
0.856
0.925
0.944
1.081
1.207
1.138
1.199
1.121
1.167
1.001
1.54%
3.81%
58
0.867
LT debt$M
0.358
0.326
0.322
0.339
0.340
0.319
0.278
0.243
0.258
0.253
0.951
(5.69%)
(4.04%)
83
Revenue
$0.805M
2.50%
1.00×
Cost of revenue
$0.454M
2.28%
0.98×
Operating expenses
$0.131M
2.84%
1.03×
Property and equipment
17.83%
Goodwill & intangibles
14.76%
Spread over hurdle
11.42%