2.462
Revenue$M
1.479
1.536
1.570
1.619
1.726
1.831
1.910
2.008
2.093
2.158
2.743
4.57%
4.30%
78
15.31
Revenue growth%
19.56
18.12
18.61
21.39
21.24
24.01
23.80
23.34
22.12
19.44
6.85
23.34
21.32
62
12.57
Gross margin%
6.69
3.85
2.11
0.40
0.40
1.26
1.49
1.12
0.40
3.06
25.87
1.26
1.37
31
5.11
Operating margin%
20.26
18.85
20.02
18.08
16.71
18.11
16.51
15.20
14.94
15.24
8.67
15.24
17.40
32
3.12
Net margin%
8.98
10.80
10.14
10.82
11.52
10.13
9.56
12.23
13.34
15.37
3.72
12.23
10.81
9
32.95
P/E ratio (avg)x
48.54
57.52
56.67
60.18
70.30
80.59
79.76
83.20
93.98
94.49
33.76
83.20
75.03
14
18.38
EV/EBITx
17.41
18.64
19.39
19.18
21.61
22.66
24.70
25.45
28.04
30.70
11.68
25.45
22.13
42
11.75
FCF yield (avg)%
26.07
24.08
22.20
22.16
22.18
21.02
20.37
18.01
20.62
21.47
29.64
20.62
21.82
46
8.81
FCF margin%
22.72
23.02
21.11
21.79
23.87
25.78
27.60
30.48
28.23
31.13
21.43
28.23
24.83
17
1.246
FCF / Net incomex
1.122
1.174
1.271
1.168
1.229
1.285
1.324
1.169
1.184
1.070
0.974
1.184
1.179
36
24.31
ROIC%
5.74
5.31
5.99
7.07
7.83
7.79
10.53
11.44
13.84
13.33
23.27
11.44
7.81
24
5.09
Return on equity%
26.05
25.88
24.63
22.32
20.54
22.24
21.08
20.53
22.89
25.76
2.75
22.24
22.60
39
2.21
Return on assets%
26.24
26.40
29.09
30.95
33.22
33.33
31.50
33.73
30.95
31.84
9.31
31.84
31.23
18
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(1.18%)
(2.60%)
—
25.05
EPS growth%
3.55
5.37
7.45
9.03
6.36
7.46
4.63
5.20
7.98
10.81
16.80
7.46
6.91
15
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(4.19%)
(0.16%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
0.01
0.01
(1.61%)
(1.76%)
—
—
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
0.03%
4.09%
—
19.39
Div yield (avg)%
30.51
29.21
29.13
26.22
29.01
30.71
28.50
30.97
29.82
30.74
25.94
30.71
29.51
17
8.61
Payout ratio%
25.12
22.42
21.21
23.98
24.23
25.15
28.08
25.87
24.49
26.25
19.56
25.87
24.80
84
249.2
Shares (diluted)M
397.9
433.9
493.8
476.4
454.2
478.0
488.7
538.7
528.1
618.9
253.7
6.39%
5.09%
72
12.50
Buyback yield%
21.15
18.85
19.77
19.95
19.31
21.44
19.75
18.43
17.82
18.41
13.43
18.43
19.53
46
1.667
D/E ratiox
2.172
2.142
2.319
2.244
2.591
2.841
3.111
3.362
3.609
3.676
0.404
3.362
2.716
49
0.825
Enterprise value$M
2.419
2.441
2.464
2.406
2.554
2.435
2.370
2.232
2.439
2.586
0.342
0.25%
0.30%
64
1.771
LT debt$M
2.227
2.111
2.074
2.065
2.194
1.972
1.792
1.927
1.955
2.031
0.439
(1.54%)
(0.94%)
60
Revenue
$2.158M
4.30%
1.00×
Cost of revenue
$1.195M
4.54%
1.02×
Operating expenses
$0.410M
4.12%
0.98×
Goodwill & intangibles
16.44%