1.143
Revenue$M
5.966
6.187
6.396
6.647
6.960
7.037
7.260
7.513
7.765
7.902
1.168
2.57%
3.05%
11
28.20
Revenue growth%
5.54
3.64
4.10
1.86
0.40
2.52
2.46
5.22
5.28
6.58
15.93
5.22
3.87
48
9.78
Gross margin%
21.78
19.51
22.02
19.52
19.77
20.31
21.24
22.80
25.03
22.61
25.34
22.61
21.51
71
22.50
Operating margin%
32.41
30.79
28.97
29.67
27.48
30.40
32.27
33.97
36.37
35.11
10.22
33.97
31.53
90
23.68
Net margin%
26.71
29.10
30.82
31.77
30.95
33.15
30.75
30.35
30.02
31.13
11.42
30.75
30.78
84
8.222
P/E ratio (avg)x
27.46
30.46
29.30
32.62
36.52
38.10
42.23
46.41
45.75
48.52
7.862
45.75
37.31
56
15.61
EV/EBITx
18.48
18.12
19.47
18.99
20.79
18.91
18.72
18.22
18.36
19.65
15.81
18.72
18.82
36
19.99
FCF yield (avg)%
26.40
24.90
25.53
27.56
25.71
24.87
27.14
27.17
29.54
27.35
12.97
27.17
26.77
23
9.86
FCF margin%
11.34
10.20
8.70
9.73
11.62
10.65
9.01
6.50
3.90
3.90
3.93
6.50
9.37
19
1.214
FCF / Net incomex
1.838
1.946
1.917
1.928
2.222
2.196
2.085
2.232
2.286
2.242
0.153
2.232
2.141
41
12.56
ROIC%
14.59
16.05
18.30
18.28
15.29
13.60
14.13
13.22
12.84
11.38
20.95
13.22
14.36
6
7.60
Return on equity%
25.25
26.36
25.78
23.94
23.10
21.08
22.88
24.60
23.64
22.66
3.73
22.88
23.79
15
10.96
Return on assets%
5.63
4.85
7.17
7.28
4.98
4.60
4.62
6.14
4.96
3.23
20.97
4.62
4.97
8
—
EPS$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
10.81%
6.60%
—
22.00
EPS growth%
21.61
20.57
19.57
18.00
16.94
18.81
20.03
17.35
14.39
14.04
17.68
17.35
18.41
37
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(5.63%)
(4.38%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(9.34%)
(3.56%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.24%)
(2.66%)
—
23.75
Div yield (avg)%
18.08
20.97
20.85
18.33
17.46
19.77
20.84
19.64
17.80
16.06
29.89
19.64
18.99
87
22.22
Payout ratio%
12.69
10.09
12.25
14.80
17.50
20.16
17.25
20.23
22.80
19.88
13.10
20.16
17.38
93
1.089
Shares (diluted)B
1.291
1.430
1.556
1.833
1.774
1.934
1.848
1.795
1.730
1.918
1.083
1.58%
4.83%
45
21.40
Buyback yield%
14.11
14.86
13.60
14.04
13.11
10.47
12.98
10.21
10.70
12.64
10.16
10.70
13.04
61
0.721
D/E ratiox
1.718
1.581
1.648
1.604
1.406
1.244
1.245
1.233
1.245
1.312
1.691
1.245
1.359
34
6.588
Enterprise value$M
4.345
4.299
3.678
3.852
3.501
3.699
3.505
3.600
3.622
3.612
6.628
0.62%
(2.96%)
72
1.608
LT debt$M
7.220
8.437
8.643
9.671
9.516
11.24
11.19
12.61
12.71
12.74
3.206
6.01%
6.47%
86
Revenue
$7.902M
3.05%
1.00×
Cost of revenue
$3.850M
3.12%
1.01×
Operating expenses
$1.473M
2.94%
0.99×
Property and equipment
16.59%
Spread over hurdle
48.19%