1.386
Revenue$M
2.903
2.998
3.050
3.118
3.150
3.143
3.233
3.184
3.233
3.249
1.535
0.62%
1.00%
75
17.18
Revenue growth%
11.88
11.74
11.63
13.12
13.99
15.19
13.49
14.67
12.13
13.33
23.96
13.49
13.22
89
22.30
Gross margin%
18.56
20.13
19.05
19.08
20.89
21.90
22.35
25.34
23.99
21.43
14.25
22.35
21.16
70
5.37
Operating margin%
28.49
30.63
33.26
32.72
34.46
33.39
36.38
36.95
34.10
36.79
27.22
36.38
33.74
90
7.15
Net margin%
19.99
19.90
20.06
19.41
17.41
15.91
17.31
17.31
16.97
18.73
17.20
17.31
18.07
15
11.92
P/E ratio (avg)x
21.67
23.18
25.23
27.12
29.41
32.32
37.78
37.34
44.12
51.58
36.52
37.78
30.86
32
23.09
EV/EBITx
25.36
27.03
25.98
23.79
24.88
25.71
25.61
23.34
20.63
20.17
10.96
23.34
25.12
32
26.57
FCF yield (avg)%
22.88
23.64
24.37
22.23
24.69
26.62
29.04
27.96
25.58
25.87
4.33
26.62
25.13
43
24.72
FCF margin%
22.13
24.40
25.00
25.53
22.86
24.64
26.94
26.11
25.93
27.66
3.03
26.11
25.27
58
1.060
FCF / Net incomex
0.812
0.904
0.909
0.948
0.863
0.960
1.050
1.131
1.084
1.186
1.121
1.084
0.954
58
18.85
ROIC%
22.08
23.96
24.80
26.09
23.32
23.88
26.62
24.46
24.78
24.53
9.99
24.53
24.49
71
13.07
Return on equity%
21.03
21.87
23.12
21.91
19.35
16.86
15.64
13.49
12.12
11.15
27.56
13.49
18.10
16
19.97
Return on assets%
8.88
8.92
9.71
7.89
5.67
6.48
7.11
5.05
2.10
0.40
17.78
5.05
6.79
17
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.39%)
(3.44%)
—
8.21
EPS growth%
15.15
14.56
12.06
11.25
13.38
15.97
18.34
21.29
24.11
26.44
15.26
21.29
15.56
41
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(5.17%)
(3.01%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(4.52%)
(4.53%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
3.87%
0.15%
—
28.13
Div yield (avg)%
31.16
30.42
31.63
32.76
32.86
35.24
36.85
37.47
35.65
32.78
24.18
35.65
32.82
62
23.92
Payout ratio%
21.38
23.07
21.05
23.75
24.07
21.55
24.17
25.16
22.63
23.72
28.14
23.72
23.40
76
0.790
Shares (diluted)B
1.031
1.164
1.179
1.265
1.361
1.288
1.231
1.274
1.224
1.211
0.791
(2.30%)
1.30%
25
22.85
Buyback yield%
7.49
7.44
7.11
6.95
6.31
7.42
4.75
4.33
6.38
6.52
11.42
6.38
6.73
38
0.786
D/E ratiox
1.854
1.878
1.944
1.847
1.895
1.884
1.901
1.980
2.291
2.285
0.446
1.980
1.898
84
0.193
Enterprise value$M
2.556
2.899
2.745
3.008
3.214
3.599
3.553
3.615
3.425
3.851
0.173
3.69%
4.57%
92
1.465
LT debt$M
1.110
1.144
1.191
1.202
1.209
1.150
1.065
1.138
1.042
1.128
1.339
(1.38%)
(0.89%)
87
Revenue
$3.249M
1.00%
1.00×
Cost of revenue
$2.018M
0.64%
0.96×
Operating expenses
$0.842M
1.67%
1.07×
Property and equipment
20.14%
Spread over hurdle
(3.12%)