1.652
Revenue$M
2.069
2.082
2.135
2.217
2.269
2.287
2.372
2.474
2.584
2.668
1.761
3.29%
3.00%
80
27.25
Revenue growth%
22.59
20.72
20.72
22.78
20.97
18.10
18.00
20.00
17.91
18.48
29.54
18.10
20.36
93
21.92
Gross margin%
10.28
9.93
9.86
12.20
11.72
11.72
10.33
10.51
8.51
6.54
7.83
10.33
10.30
54
11.95
Operating margin%
26.55
27.93
29.72
29.88
29.66
29.31
29.76
31.38
29.73
29.31
2.05
29.73
29.69
15
22.09
Net margin%
10.10
10.97
12.31
11.56
14.21
11.34
10.52
8.49
8.70
6.25
6.23
8.70
10.74
22
15.80
P/E ratio (avg)x
13.97
12.17
11.18
11.03
11.00
10.02
9.700
10.15
11.00
10.51
29.56
10.15
11.00
84
37.09
EV/EBITx
20.30
21.77
22.13
20.37
20.36
22.03
19.33
20.47
19.54
17.80
37.59
19.54
20.36
94
5.48
FCF yield (avg)%
3.57
3.12
3.12
2.61
2.68
4.74
2.20
2.48
0.40
0.40
9.19
2.20
2.64
14
13.39
FCF margin%
10.84
12.82
12.37
11.78
9.33
6.94
4.18
3.15
6.03
4.21
9.53
4.21
8.13
36
1.027
FCF / Net incomex
1.415
1.341
1.390
1.503
1.327
1.301
1.241
1.137
1.036
0.942
0.150
1.137
1.314
69
23.57
ROIC%
16.22
17.83
20.69
19.27
22.00
20.72
22.73
25.19
26.43
25.32
12.38
25.19
21.36
87
26.61
Return on equity%
26.31
26.53
23.95
25.56
24.41
23.33
26.27
24.41
21.74
19.28
28.69
23.33
24.41
17
28.58
Return on assets%
12.70
13.19
15.81
16.97
17.16
18.64
21.38
23.40
24.92
23.16
24.48
23.16
17.90
54
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.30%
3.49%
—
17.63
EPS growth%
19.11
16.26
16.88
17.04
17.55
18.52
18.42
17.89
19.96
22.05
13.67
18.52
18.15
19
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.16%
0.62%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
0.33%
(1.03%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.15%)
(1.95%)
—
9.43
Div yield (avg)%
19.73
19.84
19.39
17.16
18.30
17.69
15.65
18.42
21.37
19.92
21.60
18.42
18.91
86
14.13
Payout ratio%
23.90
26.15
25.14
26.43
25.72
23.12
24.56
25.50
23.82
25.86
18.63
24.56
25.32
40
496.2
Shares (diluted)M
609.0
611.0
631.9
653.3
714.0
780.5
733.9
738.4
744.6
777.8
493.2
1.73%
3.66%
11
23.77
Buyback yield%
9.21
7.49
8.08
8.94
5.95
8.48
7.71
6.45
9.04
6.27
6.81
7.71
7.89
5
0.908
D/E ratiox
0.432
0.482
0.495
0.564
0.555
0.538
0.638
0.628
0.719
0.742
1.657
0.638
0.559
13
2.072
Enterprise value$M
0.406
0.450
0.520
0.612
0.596
0.683
0.748
0.750
0.895
0.898
0.978
8.53%
9.71%
34
1.475
LT debt$M
1.551
1.514
1.460
1.592
1.565
1.500
1.584
1.690
1.765
1.654
2.035
1.12%
0.92%
89
Revenue
$2.668M
3.00%
1.00×
Cost of revenue
$1.431M
2.91%
0.99×
Operating expenses
$0.642M
3.77%
1.08×
Property and equipment
15.82%