2.757
Revenue$M
3.855
4.146
4.358
4.692
4.958
5.208
5.444
5.913
6.331
6.886
3.060
6.79%
6.60%
44
24.35
Revenue growth%
28.42
30.60
28.03
30.53
33.01
35.61
37.48
38.49
38.44
38.03
7.51
38.03
34.31
94
10.85
Gross margin%
15.89
17.58
19.34
17.27
19.01
20.75
19.92
17.31
18.87
19.83
8.15
19.83
18.94
58
10.75
Operating margin%
27.37
30.36
28.37
27.21
28.58
27.68
27.50
25.45
25.09
25.02
28.29
25.45
27.44
57
8.30
Net margin%
28.84
28.94
26.18
25.70
27.99
28.56
29.43
29.31
28.49
28.57
26.53
28.57
28.57
79
19.16
P/E ratio (avg)x
23.40
21.77
23.39
21.96
21.02
18.47
17.97
17.09
16.70
16.62
29.40
17.09
19.75
9
34.77
EV/EBITx
16.80
16.72
18.73
20.72
22.16
24.32
24.16
24.71
28.02
30.99
21.60
24.71
23.16
74
10.02
FCF yield (avg)%
8.59
10.05
8.72
6.15
5.04
6.80
7.46
8.79
6.01
7.85
21.95
7.46
7.66
64
15.42
FCF margin%
29.58
30.19
32.24
32.98
33.76
36.33
34.46
35.20
35.07
36.70
7.60
35.20
34.11
43
1.190
FCF / Net incomex
1.846
2.077
2.479
2.964
3.473
3.436
4.128
4.177
4.645
5.505
1.015
4.177
3.455
64
24.60
ROIC%
28.31
27.85
26.31
26.99
26.84
27.51
30.38
31.95
30.50
28.66
21.03
30.38
28.08
28
4.14
Return on equity%
15.69
15.32
15.47
12.91
14.35
13.52
14.00
16.89
14.10
12.53
4.63
14.00
14.22
43
27.63
Return on assets%
16.54
18.16
20.12
17.22
14.77
17.52
20.11
19.12
22.01
23.88
18.61
20.11
18.64
15
—
EPS$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
7.22%
6.01%
—
11.23
EPS growth%
14.08
11.98
14.27
16.80
19.70
17.90
18.79
20.78
22.19
19.61
24.19
19.61
18.34
60
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.20%
2.21%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
—
11.35%
9.05%
—
—
Dividend per sh$
—
—
—
0.01
—
—
—
—
—
—
—
(4.73%)
(2.69%)
—
10.36
Div yield (avg)%
16.81
19.35
16.70
15.31
16.06
16.72
13.79
13.97
15.04
13.47
23.90
13.97
15.68
73
19.90
Payout ratio%
27.60
28.86
27.51
26.95
28.52
26.03
28.22
27.93
27.60
27.96
28.67
27.93
27.76
55
390.4
Shares (diluted)M
372.0
393.6
405.6
440.0
395.2
388.9
357.7
334.8
338.5
355.0
391.6
(2.13%)
0.25%
6
20.25
Buyback yield%
8.37
5.97
4.01
2.74
2.80
3.02
5.73
7.47
4.94
6.91
20.59
5.73
5.33
50
0.768
D/E ratiox
1.574
1.498
1.367
1.442
1.454
1.481
1.473
1.621
1.469
1.597
0.394
1.481
1.477
6
2.311
Enterprise value$M
0.920
0.814
0.697
0.750
0.783
0.708
0.672
0.592
0.612
0.555
0.410
(6.67%)
(6.09%)
51
4.873
LT debt$M
3.175
3.299
3.715
3.892
3.777
3.951
4.446
4.916
5.175
5.566
4.717
8.06%
5.26%
27
Revenue
$6.886M
6.60%
1.00×
Cost of revenue
$4.820M
6.60%
1.00×
Operating expenses
$1.335M
5.95%
0.94×
Property and equipment
21.62%
Spread over hurdle
(5.88%)