1.420
Revenue$M
1.296
1.291
1.272
1.257
1.281
1.311
1.303
1.281
1.268
1.283
1.483
0.03%
0.01%
66
6.67
Revenue growth%
21.10
21.41
22.46
20.57
20.62
20.93
19.82
17.35
15.34
13.61
9.24
17.35
20.60
6
26.37
Gross margin%
29.82
32.20
29.25
30.90
28.21
28.88
26.43
27.89
27.48
26.96
11.95
27.48
28.54
21
6.45
Operating margin%
7.02
8.80
8.46
7.31
7.89
10.68
13.61
11.46
10.89
13.03
16.70
11.46
9.74
14
14.32
Net margin%
11.05
12.96
14.79
16.64
17.49
18.98
19.56
19.91
22.26
24.57
20.93
19.91
18.24
47
27.28
P/E ratio (avg)x
35.75
38.89
36.31
39.15
37.70
37.22
34.22
31.17
28.95
30.29
13.69
31.17
36.03
27
21.14
EV/EBITx
39.08
45.06
52.04
54.13
54.92
53.98
62.24
64.47
75.89
76.82
6.745
64.47
54.52
76
21.91
FCF yield (avg)%
18.96
20.85
20.19
21.73
19.61
20.82
21.82
19.08
18.16
20.55
28.18
20.55
20.37
25
22.08
FCF margin%
10.84
12.73
14.30
14.87
14.47
16.13
17.50
17.59
18.86
17.96
9.56
17.59
15.50
64
0.336
FCF / Net incomex
0.318
0.336
0.342
0.367
0.322
0.351
0.326
0.283
0.314
0.314
0.371
0.314
0.324
49
6.71
ROIC%
35.50
34.64
35.12
36.94
38.93
37.14
37.00
35.73
37.55
35.09
14.63
37.00
36.33
6
9.62
Return on equity%
14.91
13.53
16.05
13.80
12.70
12.98
11.12
13.17
12.88
15.21
6.51
12.98
13.35
33
2.28
Return on assets%
15.70
18.65
20.58
17.62
18.52
15.67
13.29
11.68
8.93
8.22
27.42
11.68
15.69
42
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.27%
0.68%
—
23.59
EPS growth%
27.09
25.19
27.11
25.93
25.15
25.28
25.35
24.04
26.53
26.08
21.50
25.35
25.64
79
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
14.04%
12.22%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(5.30%)
(4.82%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
1.36%
1.40%
—
11.24
Div yield (avg)%
16.42
16.28
14.26
15.69
13.20
15.17
14.26
16.55
15.43
13.34
4.51
15.17
15.30
84
8.21
Payout ratio%
27.84
28.00
30.61
29.86
27.15
26.83
29.44
27.47
25.98
25.50
4.43
26.83
27.65
89
1.931
Shares (diluted)B
2.447
2.247
2.195
2.278
2.436
2.488
2.247
2.019
2.255
2.350
1.950
(0.71%)
(0.02%)
25
18.73
Buyback yield%
1.83
3.40
0.55
0.82
2.96
5.25
6.60
9.23
7.80
4.84
29.51
6.60
4.12
10
0.461
D/E ratiox
0.121
0.123
0.111
0.098
0.098
0.093
0.081
0.084
0.085
0.084
1.235
0.084
0.095
20
0.675
Enterprise value$M
0.923
0.897
0.839
0.799
0.850
0.822
0.802
0.873
0.914
0.875
0.346
0.58%
(1.47%)
58
0.654
LT debt$M
1.041
1.066
1.043
0.919
0.977
0.944
0.877
0.780
0.773
0.815
0.729
(3.54%)
(2.51%)
78
Revenue
$1.283M
0.01%
1.00×
Cost of revenue
$0.848M
0.11%
1.01×
Operating expenses
$0.302M
0.11%
1.01×
Property and equipment
18.66%
Goodwill & intangibles
18.10%
Spread over hurdle
39.69%