0.012
Revenue$M
0.032
0.034
0.038
0.040
0.044
0.046
0.050
0.053
0.057
0.060
0.013
6.71%
7.22%
95
15.31
Revenue growth%
2.25
2.55
3.61
3.70
6.22
7.07
7.25
10.11
8.24
6.33
15.76
7.25
6.27
64
18.01
Gross margin%
19.84
19.18
20.69
22.47
20.97
22.90
23.08
24.99
25.92
28.91
19.93
24.99
22.68
54
2.50
Operating margin%
21.62
23.15
25.59
23.92
25.12
26.15
23.41
20.96
21.54
22.70
6.84
22.70
23.28
47
5.79
Net margin%
19.40
22.33
20.74
19.07
21.21
20.22
17.22
20.14
21.66
22.62
5.96
20.22
20.48
94
36.89
P/E ratio (avg)x
31.28
35.41
38.06
37.50
38.99
41.28
40.98
46.24
44.71
51.40
34.03
44.71
39.98
40
36.51
EV/EBITx
41.67
41.76
46.02
49.73
53.65
56.82
58.86
69.62
69.39
81.58
18.36
69.39
55.23
7
16.67
FCF yield (avg)%
27.87
27.25
28.75
31.26
28.40
28.07
26.79
27.80
25.93
25.17
5.93
26.79
27.83
32
9.55
FCF margin%
10.91
8.26
5.94
3.52
2.57
2.95
0.77
3.26
3.93
2.53
17.07
2.95
3.39
67
0.879
FCF / Net incomex
0.992
0.976
1.075
1.074
1.189
1.228
1.328
1.466
1.494
1.335
1.342
1.335
1.209
80
8.29
ROIC%
24.03
22.95
23.34
20.79
18.29
20.71
22.16
19.80
17.34
15.39
24.40
19.80
20.75
18
8.61
Return on equity%
8.01
7.21
8.29
8.66
9.05
10.42
7.96
8.56
10.94
9.23
15.59
9.23
8.61
50
8.45
Return on assets%
34.11
35.65
37.71
37.16
37.08
37.06
35.94
33.71
36.09
36.75
5.85
36.09
36.42
69
0.01
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.01
4.73%
3.26%
—
21.61
EPS growth%
19.14
16.46
17.51
15.53
18.38
16.24
17.34
20.20
19.78
19.22
14.94
19.22
17.95
23
—
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.03
5.91%
6.11%
—
0.03
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
—
—
0.01
—
0.02
(3.40%)
(3.01%)
—
0.03
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
(7.21%)
(4.63%)
—
29.96
Div yield (avg)%
29.64
28.72
28.81
25.84
27.25
28.62
31.01
31.67
33.82
31.11
13.44
31.11
29.23
22
3.10
Payout ratio%
7.93
8.86
11.45
11.21
12.30
10.94
8.72
6.10
6.01
7.25
3.77
7.25
8.79
36
2.049
Shares (diluted)M
3.835
4.073
4.031
4.848
5.756
5.894
6.489
6.612
7.581
8.309
2.037
7.62%
9.36%
65
29.89
Buyback yield%
8.91
10.81
13.32
14.73
17.56
18.74
21.65
24.05
25.67
25.73
7.39
24.05
18.15
36
0.696
D/E ratiox
1.392
1.591
1.618
1.642
1.665
1.741
2.020
2.215
2.581
2.801
0.363
2.215
1.703
29
0.053
Enterprise value$M
0.028
0.028
0.025
0.023
0.022
0.022
0.023
0.020
0.018
0.017
0.014
(5.28%)
(4.33%)
11
0.051
LT debt$M
0.031
0.032
0.035
0.036
0.034
0.038
0.036
0.038
0.043
0.043
0.025
4.40%
2.26%
22
Revenue
$0.060M
7.22%
1.00×
Cost of revenue
$0.041M
7.37%
1.01×
Operating expenses
—
6.40%
0.93×
Goodwill & intangibles
18.06%
Property and equipment
16.82%
Spread over hurdle
(0.11%)