2.587
Revenue$M
6.910
7.033
6.992
6.924
6.974
7.087
7.075
6.983
7.055
7.245
2.894
0.76%
0.71%
72
6.23
Revenue growth%
23.03
24.94
22.40
22.77
21.00
20.19
19.76
18.84
17.43
18.80
16.22
18.84
20.60
69
22.21
Gross margin%
10.89
9.18
6.43
9.27
10.82
13.36
10.54
10.50
11.12
9.06
25.19
10.54
10.52
53
24.58
Operating margin%
18.91
16.64
15.99
15.80
16.75
14.27
15.59
15.30
14.57
15.10
7.85
15.10
15.70
70
25.97
Net margin%
13.24
14.36
15.05
13.06
11.85
12.33
14.67
14.03
15.40
15.88
27.37
14.67
14.20
50
17.67
P/E ratio (avg)x
12.57
13.77
14.82
13.81
15.81
14.69
13.76
15.07
15.06
16.33
37.07
15.06
14.75
46
22.85
EV/EBITx
24.17
25.64
28.55
27.62
26.50
29.75
31.99
32.20
33.78
37.56
26.51
32.20
29.15
81
11.99
FCF yield (avg)%
22.01
22.30
22.79
22.80
21.51
23.34
22.70
25.19
24.48
27.24
3.63
24.48
22.79
44
28.51
FCF margin%
23.27
26.24
23.41
25.07
23.00
24.54
22.28
23.68
21.41
22.70
4.18
22.70
23.34
91
0.395
FCF / Net incomex
1.399
1.456
1.414
1.570
1.383
1.493
1.602
1.585
1.422
1.444
0.165
1.493
1.450
90
7.53
ROIC%
23.38
21.78
24.25
27.07
26.99
24.17
21.67
18.98
17.91
19.59
22.41
19.59
22.58
10
26.07
Return on equity%
3.91
4.53
7.17
7.04
9.93
12.77
14.00
13.94
11.43
8.58
15.99
12.77
9.26
59
2.60
Return on assets%
29.43
30.56
32.33
31.01
29.88
29.95
31.08
30.81
30.83
29.95
7.44
30.81
30.68
84
0.01
EPS$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
10.49%
8.57%
—
23.91
EPS growth%
18.36
21.21
21.00
23.27
22.09
21.77
18.84
19.19
21.58
19.68
2.02
19.68
21.11
51
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
(7.49%)
(3.28%)
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(0.26%)
(2.50%)
—
—
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
2.29%
2.41%
—
27.44
Div yield (avg)%
11.95
13.28
12.85
11.80
12.12
13.69
14.29
15.08
17.04
17.99
12.56
15.08
13.49
15
12.05
Payout ratio%
12.88
12.30
13.35
11.56
12.20
12.65
11.11
10.71
8.83
9.86
12.84
10.71
11.88
8
152.1
Shares (diluted)M
252.2
245.5
274.6
317.8
348.7
339.2
347.6
366.5
436.2
509.6
149.3
7.88%
7.56%
12
5.96
Buyback yield%
13.99
13.32
10.87
9.80
12.09
10.50
10.90
11.77
10.27
12.95
3.66
10.90
11.33
84
1.120
D/E ratiox
1.315
1.393
1.270
1.337
1.412
1.299
1.432
1.445
1.457
1.654
1.273
1.445
1.402
88
5.543
Enterprise value$M
1.158
1.153
1.149
1.171
1.335
1.348
1.545
1.592
1.518
1.614
5.541
3.87%
4.94%
34
1.448
LT debt$M
7.330
7.390
8.337
8.759
8.692
8.285
8.678
8.397
8.214
8.799
3.959
0.25%
1.66%
25
Revenue
$7.245M
0.71%
1.00×
Cost of revenue
$4.912M
0.50%
0.98×
Operating expenses
$1.453M
0.94%
1.02×
Goodwill & intangibles
16.58%
Property and equipment
14.97%