0.387
Revenue$M
0.702
0.768
0.839
0.892
0.974
1.028
1.088
1.167
1.237
1.312
0.408
6.14%
7.08%
85
5.58
Revenue growth%
22.46
20.99
21.58
22.46
22.89
25.78
26.18
27.61
29.40
27.72
7.48
27.61
24.33
38
18.59
Gross margin%
9.96
12.95
11.69
13.90
11.56
14.15
14.74
16.75
17.86
20.15
25.23
16.75
14.02
90
17.51
Operating margin%
23.77
24.02
26.58
25.33
22.83
24.03
22.67
24.66
25.93
28.63
8.66
24.66
24.35
64
15.80
Net margin%
22.12
19.57
20.38
20.09
19.25
19.43
20.16
22.04
20.78
20.04
18.08
20.16
20.13
44
19.02
P/E ratio (avg)x
7.404
6.744
7.353
7.073
7.658
6.686
6.685
6.238
6.201
5.965
25.19
6.238
6.715
41
14.74
EV/EBITx
53.56
62.30
66.52
64.75
68.08
69.61
79.98
74.82
72.14
67.48
21.30
72.14
67.78
58
12.39
FCF yield (avg)%
6.44
4.95
4.92
4.41
5.01
3.38
2.59
0.40
1.67
2.51
21.36
2.51
3.90
65
6.09
FCF margin%
13.42
14.23
15.31
15.48
18.10
18.91
19.50
21.92
22.86
22.44
25.69
21.92
18.50
38
0.581
FCF / Net incomex
0.650
0.612
0.617
0.604
0.622
0.577
0.564
0.590
0.566
0.553
1.798
0.566
0.597
80
4.51
ROIC%
27.16
28.85
26.37
26.00
24.25
25.60
27.72
30.51
28.57
28.57
3.05
28.57
27.44
71
20.28
Return on equity%
15.71
16.22
17.06
15.30
17.13
19.76
22.12
22.82
22.97
21.28
5.47
22.12
18.44
23
19.13
Return on assets%
3.20
0.40
0.40
3.28
1.71
0.40
0.77
0.40
0.40
2.95
5.81
0.40
0.58
79
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
10.57%
10.55%
—
8.42
EPS growth%
9.63
11.46
10.30
8.99
7.20
6.96
7.22
6.99
5.36
5.66
17.43
6.96
7.21
15
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
1.75%
0.78%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(4.18%)
(0.22%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.83%)
(3.23%)
—
19.84
Div yield (avg)%
18.33
16.69
17.68
19.87
16.92
17.89
19.67
19.60
21.13
22.95
19.22
19.67
18.97
55
21.66
Payout ratio%
34.01
34.08
37.06
36.52
36.46
37.30
35.08
37.29
35.12
34.71
28.14
35.12
35.79
75
798.4
Shares (diluted)M
653.6
663.4
651.6
558.7
580.2
555.2
562.7
573.4
572.1
531.1
803.7
(1.75%)
(3.34%)
19
18.58
Buyback yield%
21.54
23.33
22.44
24.19
25.62
27.26
29.07
30.27
29.88
29.20
13.75
29.20
26.44
33
1.229
D/E ratiox
1.707
1.881
2.161
2.586
2.930
3.373
3.318
3.241
3.193
3.083
0.199
3.241
3.006
92
0.669
Enterprise value$M
0.562
0.586
0.677
0.647
0.744
0.798
0.828
0.876
0.973
1.040
1.109
6.93%
7.41%
36
0.214
LT debt$M
1.819
2.057
2.062
2.232
2.273
2.428
2.450
2.543
2.841
2.875
0.121
4.81%
6.07%
72
Revenue
$1.312M
7.08%
1.00×
Cost of revenue
$0.574M
6.78%
0.97×
Operating expenses
$0.290M
7.58%
1.05×
Property and equipment
17.49%
Spread over hurdle
14.72%