0.115
Revenue$M
0.130
0.132
0.134
0.135
0.136
0.137
0.140
0.143
0.148
0.151
0.124
2.15%
1.55%
89
11.29
Revenue growth%
11.97
12.24
9.48
11.84
8.89
11.40
11.88
13.91
12.02
13.03
15.78
12.02
11.93
53
8.35
Gross margin%
19.73
17.88
19.75
21.54
23.54
26.37
28.62
26.27
26.37
26.69
27.71
26.37
24.91
85
8.51
Operating margin%
20.40
21.20
23.65
21.79
20.06
20.60
21.69
19.09
19.22
20.30
27.25
20.30
20.50
32
4.13
Net margin%
36.21
38.36
38.22
38.15
36.76
34.13
33.13
33.47
33.31
32.17
28.41
33.31
35.17
5
31.57
P/E ratio (avg)x
38.25
45.25
47.80
56.03
61.60
60.08
71.29
69.30
75.56
73.09
10.21
71.29
60.84
8
29.63
EV/EBITx
17.78
18.11
18.28
19.74
19.85
21.36
21.23
20.39
21.19
19.23
31.75
21.19
19.80
33
11.99
FCF yield (avg)%
8.07
8.82
9.05
8.88
11.00
13.86
14.90
14.78
15.77
15.01
26.12
14.90
12.43
21
24.63
FCF margin%
18.79
19.65
21.38
24.24
23.78
26.01
25.67
23.85
21.60
19.08
19.52
23.85
22.69
32
1.081
FCF / Net incomex
2.278
2.340
2.664
3.091
3.644
4.010
4.459
5.096
5.256
5.856
1.082
5.096
3.827
92
9.23
ROIC%
19.31
17.65
15.94
16.43
15.05
16.23
15.28
13.65
12.24
13.82
18.19
13.82
15.61
43
24.49
Return on equity%
29.30
30.79
29.88
28.02
28.80
30.30
32.18
32.10
32.13
34.17
10.96
32.13
30.54
90
2.37
Return on assets%
5.77
4.20
1.45
3.44
4.90
3.34
3.33
6.09
7.55
9.04
25.12
6.09
4.55
80
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.04%
2.16%
—
2.09
EPS growth%
25.14
26.23
28.20
26.25
27.80
27.02
28.17
27.56
29.56
30.36
28.71
28.17
27.68
57
0.02
Bookvalue per sh$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
5.54%
5.80%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
—
4.81%
5.18%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.10%
5.40%
—
24.49
Div yield (avg)%
23.59
21.78
22.35
24.29
26.11
23.13
24.70
23.40
21.42
21.30
19.01
23.13
23.26
90
20.83
Payout ratio%
28.12
28.09
29.27
26.31
28.25
28.12
30.18
27.38
24.87
23.92
29.52
27.38
28.10
30
6.138
Shares (diluted)M
4.613
4.890
5.036
5.341
5.931
6.502
6.316
6.326
5.686
5.712
5.992
(0.75%)
2.45%
90
19.13
Buyback yield%
20.97
19.97
21.74
23.04
20.48
23.17
25.32
27.75
28.72
26.20
15.21
26.20
23.11
79
0.553
D/E ratiox
1.554
1.834
2.125
2.478
2.490
2.920
3.222
3.764
4.080
4.002
1.441
3.764
2.705
7
0.109
Enterprise value$M
0.082
0.074
0.075
0.069
0.060
0.059
0.052
0.045
0.047
0.051
0.081
(3.29%)
(4.25%)
53
0.083
LT debt$M
0.059
0.055
0.059
0.052
0.056
0.049
0.042
0.041
0.040
0.040
0.110
(6.68%)
(3.57%)
74
Revenue
$0.151M
1.55%
1.00×
Cost of revenue
$0.106M
1.55%
1.00×
Operating expenses
$0.021M
1.05%
0.95×
Property and equipment
21.24%
Spread over hurdle
(1.97%)