1.156
Revenue$M
0.717
0.760
0.819
0.897
0.992
1.075
1.165
1.257
1.335
1.444
1.267
7.80%
8.31%
91
4.70
Revenue growth%
4.45
6.15
8.66
9.78
11.63
9.70
7.00
7.58
6.38
5.73
2.35
7.00
7.29
26
13.19
Gross margin%
7.69
7.09
7.02
8.44
10.75
11.77
13.82
16.68
18.40
17.17
20.64
16.68
11.26
59
8.27
Operating margin%
24.92
24.34
26.16
27.22
29.19
31.11
29.15
27.20
30.07
30.22
14.62
30.07
28.18
35
6.02
Net margin%
23.29
25.10
27.96
28.09
27.26
30.11
31.27
33.29
30.90
31.80
20.07
31.27
29.10
65
35.71
P/E ratio (avg)x
49.19
47.78
47.42
49.79
49.77
51.95
59.08
61.05
65.68
71.44
11.69
61.05
50.87
28
32.01
EV/EBITx
13.49
13.27
11.64
12.20
12.65
13.02
14.10
14.29
15.62
14.65
27.22
14.29
13.38
28
20.28
FCF yield (avg)%
8.87
9.04
10.85
11.47
10.14
11.35
8.59
8.41
7.31
5.96
28.67
8.41
8.95
78
19.28
FCF margin%
25.24
23.53
22.41
20.08
20.87
22.68
22.05
23.76
21.77
23.84
19.39
22.68
22.54
34
1.775
FCF / Net incomex
2.314
2.541
2.540
2.750
3.067
3.226
3.565
3.540
3.681
4.240
1.218
3.565
3.146
95
12.03
ROIC%
17.92
15.87
14.38
17.27
14.56
12.17
9.60
12.00
12.34
9.47
15.82
12.00
13.36
38
13.73
Return on equity%
18.39
16.07
18.62
16.08
16.94
19.85
17.07
19.21
22.12
21.44
17.42
19.85
18.51
47
26.79
Return on assets%
14.76
16.42
16.30
14.34
15.26
18.16
20.27
22.71
22.00
23.73
8.33
22.00
17.29
49
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.29%)
(4.00%)
—
20.31
EPS growth%
19.09
19.95
17.47
18.44
21.43
22.30
22.02
23.73
21.26
23.86
27.33
22.30
21.34
35
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.35%)
(2.54%)
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.01
9.38%
7.01%
—
0.01
Dividend per sh$
0.02
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.02
6.43%
7.25%
—
27.41
Div yield (avg)%
11.76
11.33
11.24
12.83
12.51
12.49
15.27
15.39
16.43
14.33
20.45
15.27
12.67
88
18.18
Payout ratio%
23.29
24.76
22.91
25.13
23.35
24.68
26.61
28.62
29.51
26.86
21.29
26.86
24.94
54
28.31
Shares (diluted)M
38.89
40.63
41.04
47.92
47.78
56.96
55.85
65.37
68.71
74.01
28.94
9.14%
6.39%
18
14.46
Buyback yield%
20.63
23.43
23.36
21.98
20.41
21.62
21.17
22.33
22.23
21.83
18.57
21.83
21.90
94
0.118
D/E ratiox
1.615
1.877
1.800
2.093
2.244
2.349
2.314
2.254
2.129
2.144
1.509
2.254
2.137
94
0.879
Enterprise value$M
0.169
0.169
0.189
0.194
0.230
0.252
0.263
0.315
0.369
0.365
0.815
9.67%
9.75%
86
0.762
LT debt$M
0.480
0.574
0.605
0.696
0.711
0.722
0.704
0.771
0.852
0.973
0.478
6.46%
7.56%
22
Revenue
$1.444M
8.31%
1.00×
Cost of revenue
$0.775M
8.44%
1.01×
Operating expenses
$0.234M
7.51%
0.93×
Property and equipment
16.92%
Spread over hurdle
54.48%