2.985
Revenue$M
4.276
4.303
4.464
4.512
4.678
4.869
4.962
5.149
5.261
5.332
3.330
2.65%
2.64%
93
22.97
Revenue growth%
28.49
29.11
29.99
31.42
28.56
26.34
24.07
26.43
28.73
28.26
2.74
26.43
28.53
86
5.81
Gross margin%
5.84
7.09
4.99
4.69
6.54
4.33
6.05
7.61
8.52
8.57
4.88
7.61
6.29
9
21.33
Operating margin%
27.70
26.07
28.12
30.88
33.46
35.40
34.39
36.46
34.36
35.84
22.62
35.40
33.91
63
19.58
Net margin%
29.26
31.12
32.23
35.19
36.23
39.16
42.00
40.82
37.90
37.67
8.19
39.16
36.95
43
28.50
P/E ratio (avg)x
31.68
30.92
32.32
36.53
41.05
41.76
39.58
41.80
41.81
39.99
37.13
41.76
39.79
43
12.10
EV/EBITx
20.12
18.47
17.06
15.07
14.91
13.76
12.87
13.60
12.18
12.96
18.07
12.96
14.33
26
19.83
FCF yield (avg)%
0.40
0.40
2.67
3.89
2.47
2.99
0.40
0.40
2.05
1.48
25.98
1.48
1.77
13
6.52
FCF margin%
27.27
28.14
26.93
28.33
31.20
29.03
30.83
30.79
33.18
31.56
4.71
30.83
29.91
5
0.576
FCF / Net incomex
0.802
0.896
0.819
0.807
0.771
0.705
0.663
0.650
0.603
0.677
1.284
0.663
0.738
10
21.16
ROIC%
19.45
20.95
23.16
24.91
24.62
23.88
22.73
24.76
23.45
25.81
26.50
23.88
23.67
29
14.65
Return on equity%
19.50
21.17
22.71
22.47
21.78
21.83
23.10
25.68
27.14
27.16
15.81
25.68
22.59
28
19.69
Return on assets%
16.15
16.00
16.68
16.47
14.44
13.81
14.83
12.91
11.80
11.42
22.00
12.91
14.64
60
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.90%)
(0.38%)
—
7.71
EPS growth%
12.70
11.87
12.99
10.96
12.49
11.10
9.83
12.51
11.26
13.22
2.94
11.26
12.18
51
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.65%
3.98%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.17%
1.81%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.24%
2.06%
—
19.71
Div yield (avg)%
25.36
26.33
29.24
26.92
24.08
26.62
28.26
28.59
27.15
30.02
16.15
28.26
27.03
42
27.28
Payout ratio%
4.38
6.42
7.72
5.10
4.27
3.42
4.09
2.16
0.54
2.52
15.27
2.52
4.18
11
296.0
Shares (diluted)M
251.3
239.2
259.6
270.9
252.5
257.1
263.7
234.1
230.7
234.7
295.9
(1.45%)
(1.50%)
49
26.52
Buyback yield%
2.61
2.29
4.41
6.46
7.87
8.28
8.06
6.07
8.11
6.95
21.57
8.06
6.71
81
1.127
D/E ratiox
1.245
1.279
1.459
1.657
1.666
1.696
1.744
1.800
2.075
2.309
1.015
1.800
1.681
26
4.983
Enterprise value$M
3.921
4.099
3.725
4.186
4.044
4.323
4.554
5.020
4.904
4.712
3.572
3.10%
3.12%
47
2.049
LT debt$M
3.936
4.332
4.441
4.507
4.928
4.473
4.524
4.109
4.417
4.263
3.806
(2.86%)
0.35%
75
Revenue
$5.332M
2.64%
1.00×
Cost of revenue
$3.609M
2.49%
0.99×
Operating expenses
$0.885M
2.27%
0.96×
Property and equipment
20.93%