0.833
Revenue$M
1.763
1.792
1.868
1.962
1.994
2.095
2.138
2.198
2.217
2.307
0.850
2.96%
3.02%
7
17.33
Revenue growth%
15.46
16.41
13.46
15.15
15.29
16.84
14.50
14.94
13.38
13.59
28.77
14.50
15.05
56
6.96
Gross margin%
12.30
12.57
14.22
13.33
13.35
16.08
14.59
16.09
13.23
11.98
5.78
14.59
13.34
79
4.83
Operating margin%
20.84
23.05
23.33
23.64
22.33
23.88
25.85
26.60
26.90
26.66
18.96
26.60
23.76
77
21.60
Net margin%
15.28
14.91
16.67
13.83
14.43
12.86
14.47
14.28
16.58
16.22
2.87
14.47
14.69
49
32.70
P/E ratio (avg)x
12.62
13.98
14.94
13.95
13.03
14.37
12.98
12.65
12.57
12.01
12.28
12.65
13.00
11
15.41
EV/EBITx
27.97
29.26
32.09
35.34
37.91
38.91
36.29
42.15
47.79
49.38
16.04
42.15
37.10
8
26.08
FCF yield (avg)%
25.64
25.11
26.13
25.55
27.85
30.23
27.39
26.42
28.50
31.40
17.01
28.50
26.91
28
11.76
FCF margin%
14.18
15.57
12.58
11.47
13.73
12.33
14.67
13.04
11.65
9.22
3.16
12.33
12.81
64
0.239
FCF / Net incomex
2.068
1.980
2.149
2.389
2.724
2.899
3.009
2.924
2.989
3.063
1.082
2.989
2.812
74
26.97
ROIC%
16.25
14.06
12.70
14.10
13.94
16.69
13.83
14.16
12.93
14.08
8.88
14.08
14.07
37
4.20
Return on equity%
25.16
23.89
23.98
26.38
27.17
27.19
29.45
30.26
28.00
25.20
5.40
28.00
26.77
6
17.44
Return on assets%
12.41
10.45
9.49
9.41
9.12
7.31
10.28
13.26
13.10
15.01
28.76
13.10
10.37
8
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.36%
1.11%
—
2.41
EPS growth%
18.77
21.19
20.57
21.01
18.24
20.62
22.25
24.40
21.95
23.57
19.79
22.25
21.10
61
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
4.84%
1.47%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(2.53%)
(2.96%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.97%
2.20%
—
24.08
Div yield (avg)%
3.96
3.93
6.70
4.31
6.05
6.43
6.50
8.72
10.80
9.42
16.85
8.72
6.46
90
20.57
Payout ratio%
14.23
12.22
14.19
14.39
15.87
18.56
17.68
18.85
16.54
15.43
17.57
17.68
15.65
83
2.394
Shares (diluted)B
3.235
3.141
3.005
3.542
3.881
4.411
5.024
5.852
6.503
7.196
2.477
13.15%
8.84%
41
20.15
Buyback yield%
16.87
19.58
17.88
18.19
15.77
16.52
14.49
14.55
13.52
11.90
17.33
14.49
16.14
76
0.189
D/E ratiox
0.940
0.969
1.022
0.977
0.952
1.049
1.110
1.091
1.046
1.072
1.755
1.072
1.034
59
2.208
Enterprise value$M
0.706
0.787
0.799
0.746
0.732
0.751
0.699
0.640
0.623
0.611
2.327
(3.57%)
(2.13%)
61
0.731
LT debt$M
0.729
0.776
0.739
0.757
0.746
0.681
0.720
0.660
0.718
0.692
1.376
(1.47%)
(1.84%)
82
Revenue
$2.307M
3.02%
1.00×
Cost of revenue
$1.133M
3.32%
1.03×
Operating expenses
$0.536M
2.41%
0.94×
Property and equipment
16.05%
Goodwill & intangibles
14.87%
Spread over hurdle
73.08%