0.066
Revenue$M
0.111
0.115
0.118
0.122
0.128
0.131
0.135
0.141
0.142
0.068
0.082
3.12%
3.46%
27
11.85
Revenue growth%
8.16
8.95
9.16
9.06
7.01
8.00
6.17
3.83
3.03
23.19
13.67
6.17
8.08
46
10.44
Gross margin%
8.29
7.80
8.76
9.90
9.00
11.74
10.00
12.30
10.65
23.07
15.88
10.65
9.45
87
18.75
Operating margin%
7.82
8.64
7.11
9.69
8.23
6.39
5.85
4.87
2.24
9.41
7.92
5.85
6.75
65
5.98
Net margin%
19.17
18.95
19.02
18.42
16.35
15.15
13.84
15.59
16.28
26.71
29.91
15.59
17.39
89
21.92
P/E ratio (avg)x
36.04
35.68
40.61
39.07
44.90
51.51
59.86
67.51
72.45
10.91
36.39
59.86
42.76
50
16.16
EV/EBITx
37.41
38.13
34.25
34.89
36.03
38.40
40.79
43.00
47.55
14.14
21.53
40.79
38.27
54
14.97
FCF yield (avg)%
2.41
1.28
2.24
2.21
3.08
1.44
2.68
5.44
7.11
9.44
12.40
3.08
2.54
71
2.16
FCF margin%
9.53
12.48
14.02
12.42
15.33
17.06
15.55
14.49
13.73
2.28
13.35
15.33
13.87
91
0.493
FCF / Net incomex
0.921
1.013
1.039
1.052
0.982
1.095
1.239
1.250
1.362
1.002
0.182
1.239
1.046
40
13.47
ROIC%
32.70
35.70
34.23
35.94
34.15
36.66
39.56
38.04
37.20
13.98
3.08
37.20
35.82
9
7.54
Return on equity%
12.13
14.92
14.63
13.47
13.87
14.78
15.73
15.96
13.23
29.50
27.02
14.78
14.25
63
29.11
Return on assets%
9.55
7.23
5.66
5.88
8.15
9.59
10.26
7.83
8.05
22.48
15.00
8.15
7.94
65
0.01
EPS$
—
—
—
—
—
—
—
0.01
0.01
0.01
0.01
8.12%
6.14%
—
10.53
EPS growth%
11.11
13.74
15.02
15.10
12.41
11.47
13.77
13.18
15.20
16.35
12.76
13.18
13.46
30
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.70%)
(2.51%)
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
3.02%
1.25%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(0.84%)
1.25%
—
22.18
Div yield (avg)%
28.96
27.60
29.08
26.87
27.80
27.25
27.12
27.46
26.75
28.43
3.41
27.25
27.53
57
28.56
Payout ratio%
10.44
10.01
10.21
9.47
12.40
12.01
10.91
10.97
8.43
3.96
28.75
10.97
10.33
56
4.224
Shares (diluted)M
6.356
6.903
8.212
8.776
10.08
10.32
10.52
11.62
12.47
4.304
4.122
7.27%
8.16%
73
8.10
Buyback yield%
33.09
35.14
37.15
34.16
32.37
34.49
34.14
32.06
30.90
15.80
5.87
32.37
33.62
27
0.373
D/E ratiox
0.194
0.208
0.216
0.191
0.185
0.195
0.171
0.190
0.165
0.158
1.403
0.185
0.190
44
0.042
Enterprise value$M
0.124
0.138
0.142
0.154
0.176
0.172
0.188
0.203
0.225
0.120
0.115
7.97%
7.83%
56
0.083
LT debt$M
0.015
0.015
0.016
0.015
0.015
0.016
0.017
0.017
0.016
0.028
0.106
1.98%
0.12%
51
Revenue
$0.142M
3.46%
1.00×
Cost of revenue
$0.069M
3.64%
1.02×
Operating expenses
$0.032M
3.07%
0.96×
Goodwill & intangibles
19.66%
Property and equipment
16.34%