0.098
Revenue$M
0.257
0.284
0.305
0.336
0.361
0.400
0.432
0.463
0.501
0.552
0.109
8.87%
8.81%
22
9.14
Revenue growth%
5.24
6.74
6.79
5.02
4.65
3.75
3.32
4.11
3.68
1.97
29.10
3.68
4.38
72
14.92
Gross margin%
20.13
17.86
15.55
18.32
18.32
20.51
21.26
19.25
17.47
19.04
24.02
19.25
18.68
64
24.91
Operating margin%
2.97
4.36
7.00
9.25
8.52
10.00
10.40
11.24
9.77
8.07
21.45
10.00
8.88
41
2.62
Net margin%
18.68
19.18
20.87
18.18
20.17
21.06
18.50
20.77
19.80
22.38
12.09
20.77
19.98
19
24.88
P/E ratio (avg)x
28.57
28.11
25.58
26.71
26.39
27.11
23.19
24.65
21.55
19.62
7.608
23.19
25.98
76
19.41
EV/EBITx
8.417
8.807
10.29
10.42
11.53
11.02
12.77
13.58
13.83
13.71
15.45
13.58
11.27
93
27.46
FCF yield (avg)%
16.49
15.36
15.92
16.48
17.58
15.93
15.49
13.42
11.33
13.68
10.01
13.68
15.71
35
19.84
FCF margin%
28.69
31.12
32.24
33.18
32.75
29.92
28.91
28.92
29.47
28.81
15.48
28.92
29.70
61
0.133
FCF / Net incomex
1.861
2.136
2.415
2.895
3.446
3.494
3.717
3.731
3.866
4.145
0.775
3.731
3.470
79
20.49
ROIC%
28.59
29.95
32.88
30.38
27.97
25.49
27.03
28.93
30.02
31.61
6.75
28.93
29.44
54
3.96
Return on equity%
15.94
18.55
16.14
15.08
16.08
13.81
12.90
13.84
14.78
11.82
27.01
13.81
14.93
84
22.76
Return on assets%
1.67
1.11
3.72
1.56
4.49
4.80
3.02
3.19
3.59
3.74
20.09
3.59
3.39
77
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.35%
4.06%
—
2.54
EPS growth%
26.35
26.69
24.34
25.03
25.81
27.07
29.72
31.92
31.69
33.80
21.22
31.69
26.88
12
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
6.23%
6.49%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
1.77%
(2.17%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
11.42%
11.58%
—
24.68
Div yield (avg)%
14.02
11.90
12.51
13.24
10.34
8.78
11.51
10.81
11.34
10.92
28.29
10.92
11.42
77
12.87
Payout ratio%
16.50
15.25
13.73
10.95
13.43
14.15
12.85
10.05
11.65
11.27
27.77
11.65
13.14
89
595.1
Shares (diluted)M
607.1
656.5
653.4
637.1
668.6
637.7
601.7
651.6
662.3
644.3
590.3
(0.74%)
1.56%
67
16.12
Buyback yield%
12.71
14.67
15.55
17.64
20.35
19.15
18.06
19.52
20.92
20.74
2.54
19.52
18.61
16
1.382
D/E ratiox
1.490
1.677
1.691
1.743
1.943
2.024
2.146
2.065
2.223
2.558
0.115
2.146
1.983
27
0.510
Enterprise value$M
0.389
0.397
0.429
0.466
0.414
0.385
0.423
0.434
0.414
0.450
0.058
1.67%
0.60%
9
0.413
LT debt$M
0.250
0.237
0.246
0.270
0.261
0.287
0.290
0.298
0.296
0.309
0.257
3.42%
1.44%
70
Revenue
$0.552M
8.81%
1.00×
Cost of revenue
$0.387M
8.81%
1.00×
Operating expenses
$0.119M
9.33%
1.05×
Property and equipment
19.38%