1.080
Revenue$M
1.078
1.161
1.235
1.335
1.400
1.516
1.632
1.743
1.842
1.996
1.156
7.35%
7.29%
87
13.37
Revenue growth%
16.44
15.26
13.64
15.88
16.21
15.33
14.67
14.19
16.05
13.68
6.18
14.67
15.30
55
24.55
Gross margin%
19.95
17.93
17.00
14.10
11.37
8.75
11.42
13.40
11.49
9.44
28.45
11.42
12.45
69
23.68
Operating margin%
2.53
0.68
0.40
3.23
3.34
5.04
6.84
9.37
8.29
8.21
28.87
8.21
4.19
92
17.42
Net margin%
11.96
12.32
10.31
9.94
11.77
9.33
11.58
11.99
9.10
10.20
23.82
10.20
10.94
25
6.769
P/E ratio (avg)x
25.83
23.27
22.33
23.57
24.78
26.58
29.75
27.77
30.24
29.51
34.33
29.51
26.21
73
26.44
EV/EBITx
19.39
21.14
23.88
24.33
22.64
20.90
20.21
20.47
21.63
19.89
33.65
20.47
21.02
71
25.58
FCF yield (avg)%
19.74
21.90
24.12
24.09
22.98
23.46
25.15
27.06
25.59
25.99
17.95
25.59
24.10
46
24.54
FCF margin%
7.13
9.38
9.57
12.31
13.80
12.78
14.23
14.55
14.63
15.32
27.34
14.55
13.29
94
0.511
FCF / Net incomex
0.640
0.662
0.581
0.567
0.570
0.572
0.568
0.500
0.509
0.464
0.934
0.509
0.569
63
26.42
ROIC%
29.39
30.29
31.54
32.81
30.11
28.48
28.22
29.04
29.92
31.17
22.52
29.04
30.02
68
23.30
Return on equity%
24.51
22.29
21.18
18.99
20.93
20.87
21.86
20.34
19.52
18.29
15.84
20.34
20.90
7
3.64
Return on assets%
20.28
20.66
21.23
23.69
21.39
19.07
17.18
18.35
17.91
16.34
3.04
17.91
19.67
9
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
5.24%
0.81%
—
5.81
EPS growth%
25.55
28.03
25.57
22.80
25.16
25.43
26.46
24.28
25.50
28.17
13.52
25.50
25.53
64
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
8.93%
7.64%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
(6.55%)
(3.79%)
—
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
3.42%
3.83%
—
19.60
Div yield (avg)%
30.90
27.93
28.47
25.81
22.99
21.17
20.83
20.17
18.56
18.84
24.15
20.17
22.08
48
20.28
Payout ratio%
13.41
16.05
17.44
15.45
15.76
18.61
19.86
20.41
21.32
23.08
3.07
20.41
18.03
87
157.4
Shares (diluted)M
188.5
199.1
212.0
226.0
238.2
258.3
263.4
246.4
234.0
260.1
162.5
1.78%
3.24%
35
18.14
Buyback yield%
8.84
11.81
9.55
8.91
10.72
11.23
8.47
10.27
11.44
10.62
23.34
10.62
10.44
52
0.712
D/E ratiox
0.962
0.882
0.961
0.962
0.853
0.771
0.715
0.681
0.627
0.568
0.856
0.681
0.812
86
1.159
Enterprise value$M
0.547
0.477
0.505
0.469
0.474
0.500
0.507
0.447
0.407
0.408
1.044
(2.94%)
(2.65%)
85
0.115
LT debt$M
2.264
2.325
2.812
3.261
3.487
3.870
4.435
5.344
5.390
6.366
1.461
12.79%
12.27%
45
Revenue
$1.996M
7.29%
1.00×
Cost of revenue
$1.127M
7.15%
0.99×
Operating expenses
$0.454M
7.67%
1.04×
Property and equipment
20.05%
Goodwill & intangibles
18.47%