0.651
Revenue$M
1.706
1.745
1.798
1.809
1.878
1.961
1.993
2.085
2.100
2.168
0.721
2.91%
2.73%
48
24.71
Revenue growth%
14.89
13.13
11.49
11.37
11.26
13.38
14.71
15.15
12.40
14.17
25.79
14.17
13.25
62
3.37
Gross margin%
16.34
15.23
16.87
15.52
15.04
16.04
15.38
18.20
17.24
19.54
10.56
17.24
16.19
61
10.18
Operating margin%
27.65
29.87
32.74
32.70
30.62
28.38
27.58
27.33
29.34
26.52
12.79
27.58
28.86
42
17.31
Net margin%
10.12
12.69
10.49
12.00
10.94
13.19
12.68
10.06
12.04
11.59
7.25
12.04
11.79
60
32.42
P/E ratio (avg)x
58.57
69.99
83.37
94.26
103.5
120.3
128.8
132.1
155.6
161.6
12.09
132.1
111.9
21
32.25
EV/EBITx
23.97
22.33
20.71
22.66
20.39
21.32
22.08
19.70
18.77
19.62
36.76
19.70
21.01
83
3.78
FCF yield (avg)%
16.16
13.55
10.84
8.88
11.54
13.01
14.72
11.99
9.18
7.31
2.92
11.99
11.77
91
7.98
FCF margin%
20.16
22.99
20.48
22.53
24.90
22.75
23.42
24.19
22.19
19.84
7.76
22.75
22.64
63
1.101
FCF / Net incomex
0.123
0.136
0.126
0.112
0.100
0.092
0.102
0.101
0.110
0.107
0.227
0.102
0.108
91
11.07
ROIC%
3.97
4.86
2.06
0.40
3.19
4.13
2.08
0.40
0.40
3.38
16.37
2.08
2.63
70
7.94
Return on equity%
28.41
27.28
29.86
32.42
32.92
33.45
32.84
31.55
32.98
34.55
11.62
32.98
32.63
21
14.18
Return on assets%
13.00
11.00
13.77
14.85
14.50
14.64
17.54
19.89
20.59
22.88
16.57
19.89
14.74
40
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.12%
4.43%
—
5.75
EPS growth%
19.51
19.05
17.87
18.03
17.79
19.20
20.56
18.21
18.12
17.90
8.39
18.21
18.16
36
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
0.41%
1.74%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
5.59%
6.81%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.36%)
(3.94%)
—
14.55
Div yield (avg)%
26.49
28.13
25.62
28.60
27.12
25.39
27.84
29.13
26.98
25.96
16.08
26.98
27.05
81
28.20
Payout ratio%
12.98
14.97
13.11
10.98
11.78
14.24
11.70
11.42
14.17
13.84
25.32
13.84
13.05
22
421.3
Shares (diluted)M
466.6
470.9
482.0
452.1
437.5
417.6
429.3
400.8
406.2
385.2
408.8
(2.51%)
(1.47%)
51
29.42
Buyback yield%
10.89
9.32
8.94
9.17
7.55
9.23
10.92
11.75
14.46
15.84
24.07
11.75
10.11
6
1.502
D/E ratiox
0.823
0.772
0.714
0.642
0.708
0.649
0.615
0.626
0.697
0.713
0.527
0.649
0.703
84
0.950
Enterprise value$M
1.115
1.326
1.590
1.693
1.817
1.961
1.919
2.140
2.089
2.115
0.811
3.09%
7.23%
64
1.241
LT debt$M
0.321
0.318
0.327
0.347
0.352
0.323
0.330
0.306
0.294
0.293
1.372
(3.57%)
(0.33%)
88
Revenue
$2.168M
2.73%
1.00×
Cost of revenue
$1.478M
2.81%
1.01×
Operating expenses
$0.439M
2.14%
0.94×
Property and equipment
18.39%
Spread over hurdle
(6.83%)