0.540
Revenue$M
0.625
0.657
0.698
0.736
0.764
0.783
0.799
0.824
0.856
0.875
0.554
2.75%
3.81%
40
12.70
Revenue growth%
8.95
10.99
11.76
11.16
13.80
14.44
16.89
15.93
14.45
12.10
11.68
14.45
12.95
59
8.52
Gross margin%
2.28
4.36
3.79
4.60
3.06
0.80
0.40
2.45
4.51
5.85
25.23
2.45
3.43
93
15.24
Operating margin%
17.97
18.97
17.86
20.53
19.18
17.85
16.20
15.24
18.22
18.24
15.46
17.85
18.09
22
17.05
Net margin%
19.37
18.02
17.88
17.99
15.93
14.68
14.38
13.82
11.51
14.49
3.62
14.38
15.30
25
18.55
P/E ratio (avg)x
14.04
13.18
12.14
11.82
11.24
10.67
10.85
9.455
8.344
7.450
16.65
9.455
11.05
33
8.534
EV/EBITx
37.72
41.06
46.99
43.96
41.63
45.80
51.39
50.63
56.77
53.43
36.39
51.39
46.40
43
14.03
FCF yield (avg)%
29.58
31.43
28.99
27.43
30.33
31.37
33.59
32.02
31.75
29.00
3.29
31.75
30.85
81
9.22
FCF margin%
6.77
7.46
6.41
7.83
7.71
10.24
12.78
10.92
8.92
8.57
21.74
10.24
8.20
7
1.434
FCF / Net incomex
1.162
1.120
1.065
1.026
1.048
1.098
1.118
1.056
1.032
0.955
1.242
1.056
1.060
20
12.31
ROIC%
9.00
10.84
12.32
10.93
12.40
15.06
13.01
11.42
12.26
9.62
10.64
12.26
11.84
79
8.67
Return on equity%
1.36
4.15
1.91
0.40
0.40
0.40
2.20
1.18
3.84
3.46
19.89
2.20
1.63
67
24.88
Return on assets%
25.63
26.08
27.18
29.71
26.88
24.19
26.15
23.42
24.34
27.28
6.05
24.34
26.11
94
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
6.80%
6.34%
—
11.82
EPS growth%
23.82
21.84
19.08
21.81
21.09
20.82
21.05
18.89
21.30
24.16
19.59
21.05
21.20
64
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.93%)
1.43%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.42%
8.01%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
1.25%
0.81%
—
29.19
Div yield (avg)%
10.94
9.07
6.23
5.57
6.82
3.90
5.68
6.22
6.36
8.79
21.25
6.22
6.30
72
29.78
Payout ratio%
8.84
7.93
5.40
5.47
2.93
5.38
8.00
8.36
8.38
7.14
28.33
8.00
7.54
37
1.186
Shares (diluted)B
1.347
1.311
1.254
1.342
1.436
1.475
1.439
1.442
1.503
1.439
1.144
0.04%
0.78%
30
16.47
Buyback yield%
16.81
18.57
17.29
19.69
22.00
20.64
17.97
16.66
17.14
19.29
21.53
17.97
18.27
84
1.759
D/E ratiox
2.165
2.234
2.047
1.931
1.895
1.814
1.642
1.590
1.492
1.531
1.328
1.590
1.854
18
0.555
Enterprise value$M
0.100
0.097
0.096
0.103
0.100
0.103
0.109
0.111
0.109
0.114
0.439
2.56%
0.38%
42
0.331
LT debt$M
0.587
0.570
0.588
0.511
0.471
0.423
0.445
0.459
0.399
0.404
0.662
(3.01%)
(3.94%)
16
Revenue
$0.875M
3.81%
1.00×
Cost of revenue
$0.613M
3.81%
1.00×
Operating expenses
$0.121M
4.36%
1.05×
Property and equipment
16.71%