0.445
Revenue$M
3.028
3.121
3.143
3.210
3.223
3.267
3.349
3.524
3.567
3.643
0.481
2.48%
2.35%
94
11.83
Revenue growth%
24.46
21.86
22.00
19.96
21.26
23.13
21.33
19.66
17.49
16.91
7.63
19.66
21.30
42
5.76
Gross margin%
0.40
0.85
0.40
0.40
0.40
1.50
2.92
4.58
3.60
2.98
17.93
2.98
1.18
21
27.47
Operating margin%
15.55
18.10
19.52
20.49
19.17
18.09
19.80
18.75
19.82
17.37
23.92
18.75
18.96
11
28.89
Net margin%
23.84
21.77
21.51
18.78
18.32
16.11
15.89
18.60
20.01
17.84
8.17
17.84
18.69
54
31.63
P/E ratio (avg)x
9.296
10.72
11.61
12.22
13.06
13.10
15.42
16.54
18.35
19.50
34.11
16.54
13.08
54
33.64
EV/EBITx
35.32
37.61
42.39
49.49
53.22
56.96
61.46
61.94
60.15
61.17
26.31
61.17
55.09
56
10.54
FCF yield (avg)%
20.25
20.14
18.26
17.87
19.94
21.20
23.09
21.62
21.94
22.83
26.24
21.94
20.73
53
15.91
FCF margin%
17.37
15.49
12.74
11.67
9.63
6.66
7.29
4.78
4.78
5.49
10.52
5.49
8.46
8
0.655
FCF / Net incomex
1.352
1.438
1.425
1.540
1.574
1.579
1.646
1.503
1.624
1.444
1.448
1.579
1.522
77
4.07
ROIC%
11.00
9.72
11.83
10.36
10.38
10.17
9.45
11.97
12.89
10.22
8.54
10.22
10.37
72
17.30
Return on equity%
26.76
27.49
29.83
27.40
26.83
26.02
26.32
29.09
31.70
30.95
23.77
29.09
27.45
55
4.74
Return on assets%
5.98
3.16
0.40
0.40
0.40
0.44
3.23
6.06
5.45
5.11
28.88
5.11
3.19
40
—
EPS$
—
—
—
—
—
—
—
—
—
0.01
—
14.21%
11.79%
—
17.33
EPS growth%
12.86
9.98
7.24
7.98
5.28
6.22
5.26
7.46
8.73
8.60
3.57
7.46
7.72
82
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
—
3.43%
4.46%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.13%
7.80%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.77%)
1.63%
—
24.10
Div yield (avg)%
11.12
11.38
8.48
5.64
7.23
9.66
9.36
10.82
8.64
10.79
3.38
9.66
9.51
65
16.10
Payout ratio%
27.79
30.72
31.18
28.74
29.07
28.25
28.46
30.14
28.25
28.24
7.35
28.25
28.60
43
1.251
Shares (diluted)B
1.380
1.497
1.512
1.691
1.845
1.866
1.795
1.993
1.854
2.028
1.277
1.91%
3.87%
11
7.64
Buyback yield%
22.82
19.89
20.00
18.69
15.92
13.92
16.52
16.36
15.80
18.33
27.63
16.36
17.42
54
0.331
D/E ratiox
1.233
1.116
1.210
1.156
1.025
0.953
1.032
1.075
0.995
0.866
1.234
0.995
1.053
41
1.466
Enterprise value$M
0.819
0.936
0.960
1.046
1.154
1.283
1.421
1.662
1.633
1.762
0.658
8.84%
8.90%
44
2.057
LT debt$M
2.205
2.278
2.311
2.558
2.885
2.778
2.920
2.785
3.116
3.407
2.951
3.38%
5.07%
62
Revenue
$3.643M
2.35%
1.00×
Cost of revenue
$2.550M
2.35%
1.00×
Operating expenses
$0.695M
2.91%
1.06×
Goodwill & intangibles
16.95%
Property and equipment
16.27%
Spread over hurdle
(2.05%)