3.643
Revenue$M
3.591
3.839
4.171
4.519
4.927
5.217
5.613
6.009
6.503
7.093
3.819
7.56%
8.02%
25
4.76
Revenue growth%
15.03
17.24
17.61
16.28
16.85
15.73
18.29
15.69
14.02
15.67
20.36
15.69
16.00
10
24.39
Gross margin%
28.26
26.22
24.21
25.10
25.75
25.66
24.49
23.93
25.95
28.00
17.94
25.66
25.70
18
13.89
Operating margin%
26.38
25.79
24.91
26.07
28.69
29.77
28.81
29.23
30.38
31.32
23.69
29.77
28.75
52
28.84
Net margin%
13.56
11.32
11.52
12.00
11.90
9.29
11.39
8.61
5.97
6.82
10.81
8.61
11.35
81
34.82
P/E ratio (avg)x
30.99
33.15
37.53
34.87
35.70
36.17
36.80
35.26
36.32
33.77
18.67
36.17
35.48
80
15.42
EV/EBITx
32.87
37.08
42.53
46.98
56.73
66.06
71.30
75.36
87.69
104.4
31.16
75.36
61.39
87
12.35
FCF yield (avg)%
14.25
15.73
13.43
16.26
13.67
15.64
13.80
14.58
15.32
16.63
7.38
15.32
14.95
18
28.64
FCF margin%
22.93
24.01
25.99
28.94
31.21
29.62
32.54
33.82
32.07
31.36
3.29
32.07
30.42
87
1.321
FCF / Net incomex
0.659
0.669
0.675
0.658
0.594
0.613
0.559
0.543
0.548
0.507
1.368
0.548
0.603
33
9.88
ROIC%
26.04
27.17
27.26
26.98
29.73
29.87
32.17
30.46
32.81
33.96
13.09
32.17
29.80
16
14.41
Return on equity%
17.23
17.19
19.40
22.36
23.44
24.89
24.46
26.77
24.15
23.68
2.95
24.46
23.56
92
21.98
Return on assets%
13.00
12.92
14.60
13.92
14.14
15.56
17.80
19.81
17.57
19.64
24.41
17.80
15.08
12
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
9.29%
8.09%
—
7.72
EPS growth%
35.05
32.20
29.48
27.74
25.66
28.47
28.35
28.84
30.04
30.19
18.48
28.84
29.16
39
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(2.28%)
(3.62%)
—
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
1.97%
4.43%
—
0.01
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
7.91%
4.63%
—
22.42
Div yield (avg)%
6.67
4.15
3.83
3.17
2.92
2.92
4.87
6.29
3.56
4.93
15.25
4.87
3.99
84
15.00
Payout ratio%
6.88
6.97
6.09
8.50
8.83
11.28
12.45
11.27
10.43
10.47
2.59
11.27
9.63
57
416.3
Shares (diluted)M
291.5
285.9
269.6
254.5
245.1
227.9
231.5
244.9
230.2
217.2
414.2
(2.39%)
(2.78%)
43
9.22
Buyback yield%
12.87
10.98
9.17
8.97
10.36
11.87
13.08
10.77
9.32
6.55
15.82
10.77
10.56
67
1.638
D/E ratiox
0.638
0.614
0.593
0.512
0.477
0.452
0.483
0.429
0.448
0.483
1.095
0.452
0.483
73
2.815
Enterprise value$M
9.800
11.51
11.04
12.00
12.33
14.39
13.58
15.41
16.78
16.65
1.660
6.19%
5.27%
29
3.938
LT debt$M
6.144
6.988
7.029
7.839
8.428
9.147
10.07
9.864
11.49
12.66
6.791
8.47%
8.49%
22
Revenue
$7.093M
8.02%
1.00×
Cost of revenue
$4.728M
7.97%
1.00×
Operating expenses
$1.681M
8.83%
1.08×
Property and equipment
19.70%
Spread over hurdle
(2.11%)