3.503
Revenue$M
2.829
2.967
3.233
3.530
3.736
4.066
4.273
4.570
4.987
5.314
3.602
7.30%
7.04%
93
18.39
Revenue growth%
32.03
30.77
29.59
27.58
29.36
27.21
24.23
21.27
21.42
22.33
3.41
22.33
27.39
5
22.73
Gross margin%
8.36
5.71
8.34
8.67
8.75
9.69
10.27
9.87
10.16
8.14
24.61
9.87
8.71
63
10.44
Operating margin%
19.11
16.90
15.82
18.24
19.05
18.68
18.59
15.95
13.99
11.86
26.42
15.95
17.57
61
7.71
Net margin%
2.04
4.06
4.61
2.37
1.75
2.48
0.64
1.69
0.40
0.40
11.24
0.64
1.89
69
12.48
P/E ratio (avg)x
19.27
18.97
17.44
17.39
19.10
18.63
17.64
18.87
16.68
18.36
12.42
18.36
18.49
57
32.26
EV/EBITx
32.50
36.49
34.58
37.57
36.77
37.77
34.58
35.46
33.40
36.40
34.66
35.46
35.93
22
11.08
FCF yield (avg)%
15.44
17.24
18.96
21.70
22.33
20.92
21.34
23.48
25.61
26.01
29.18
23.48
21.52
56
5.29
FCF margin%
22.23
23.12
23.74
25.94
25.14
28.00
29.33
26.76
25.77
28.28
4.23
28.00
25.86
86
1.437
FCF / Net incomex
0.203
0.219
0.238
0.252
0.232
0.234
0.231
0.225
0.206
0.211
1.116
0.225
0.228
70
7.74
ROIC%
0.72
0.40
0.40
0.40
0.89
1.16
0.40
0.40
0.40
0.40
27.45
0.40
0.40
66
5.55
Return on equity%
19.53
18.73
20.77
20.47
20.92
21.68
20.63
23.29
21.78
21.40
4.93
21.68
20.85
63
13.19
Return on assets%
13.62
12.59
9.81
9.95
11.05
9.52
7.56
6.95
6.40
5.58
19.11
6.95
9.66
21
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.09%
3.12%
—
27.64
EPS growth%
26.73
27.51
30.42
33.18
33.01
31.61
33.00
33.07
30.31
32.89
7.62
32.89
32.25
66
—
Bookvalue per sh$
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
4.34%
3.17%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.59%
3.81%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
0.01
0.01
—
8.94%
10.88%
—
6.51
Div yield (avg)%
19.31
20.88
20.96
20.63
22.25
19.29
21.00
23.43
20.76
21.82
24.99
21.00
20.92
92
13.70
Payout ratio%
25.12
22.51
22.04
25.03
27.51
27.04
24.32
26.33
29.24
31.17
4.40
27.04
25.73
50
603.1
Shares (diluted)M
500.5
478.6
512.3
533.6
452.6
408.9
433.2
377.9
347.7
317.3
587.3
(6.86%)
(4.80%)
7
28.65
Buyback yield%
1.04
0.40
1.37
1.86
0.40
0.45
0.40
0.40
0.40
0.40
15.45
0.40
0.40
85
1.223
D/E ratiox
0.306
0.321
0.329
0.309
0.317
0.323
0.355
0.380
0.369
0.371
0.698
0.369
0.326
90
0.820
Enterprise value$M
2.822
3.145
2.967
3.398
3.496
3.184
2.985
2.744
3.070
3.069
0.834
(2.57%)
1.54%
74
4.155
LT debt$M
1.742
1.644
1.922
2.062
2.166
2.201
2.454
2.466
2.465
2.451
4.417
2.50%
4.58%
28
Revenue
$5.314M
7.04%
1.00×
Cost of revenue
$3.720M
7.04%
1.00×
Operating expenses
$1.103M
6.36%
0.94×
Property and equipment
19.32%
Goodwill & intangibles
16.49%