0.601
Revenue$M
0.652
0.687
0.721
0.775
0.837
0.905
0.969
1.040
1.132
1.211
0.647
7.67%
7.03%
47
10.14
Revenue growth%
19.00
21.82
21.33
22.26
22.77
23.56
23.55
24.61
25.38
26.30
22.01
24.61
23.16
51
10.75
Gross margin%
28.26
30.83
28.77
26.33
25.41
23.04
22.58
21.75
20.02
17.72
18.98
21.75
24.22
88
17.06
Operating margin%
26.38
27.46
29.64
26.70
25.31
23.58
24.34
22.14
20.01
21.43
21.09
22.14
24.82
82
22.13
Net margin%
18.66
18.22
18.87
19.68
21.03
22.31
22.07
21.60
23.97
25.58
8.45
22.31
21.31
49
21.22
P/E ratio (avg)x
37.85
39.12
38.86
40.59
40.90
43.29
48.49
55.14
56.39
61.59
33.99
55.14
42.10
86
35.52
EV/EBITx
24.00
24.22
25.16
26.77
30.33
34.13
36.53
41.03
47.68
57.29
25.40
41.03
32.23
32
19.52
FCF yield (avg)%
13.74
11.48
13.25
10.28
8.38
10.26
11.33
12.17
9.80
8.06
4.51
10.26
10.80
42
5.12
FCF margin%
19.93
22.63
23.78
25.79
26.45
24.45
27.19
29.55
32.24
35.14
10.39
29.55
26.12
28
0.734
FCF / Net incomex
0.885
0.899
0.922
1.062
1.268
1.513
1.815
2.057
2.095
2.302
0.582
2.057
1.390
65
16.80
ROIC%
24.16
21.92
22.35
23.79
24.15
24.68
27.62
27.29
26.53
24.67
7.51
26.53
24.42
65
28.20
Return on equity%
17.23
17.84
17.47
15.23
12.99
10.53
9.15
8.81
10.15
10.26
26.10
10.15
11.76
17
21.21
Return on assets%
20.17
20.66
19.14
22.01
19.07
21.03
19.04
16.58
18.02
20.72
6.41
19.04
19.66
7
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.94%
3.40%
—
14.85
EPS growth%
5.85
3.10
5.20
7.78
8.79
9.10
9.03
7.08
5.09
4.88
9.90
7.08
6.46
33
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.27%)
(0.22%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
10.98%
10.79%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
3.03%
3.92%
—
2.74
Div yield (avg)%
11.82
9.24
6.75
8.56
5.58
5.12
5.33
3.15
5.45
5.59
23.07
5.33
5.58
49
18.22
Payout ratio%
25.92
28.62
28.83
29.56
31.25
32.45
33.14
33.95
32.06
30.02
6.91
32.45
30.63
51
1.206
Shares (diluted)B
1.777
1.753
1.858
2.078
2.180
2.333
2.753
3.019
3.525
3.752
1.140
11.47%
7.70%
94
26.97
Buyback yield%
10.98
13.58
15.92
13.66
10.83
9.29
9.37
9.68
10.32
7.97
10.20
9.37
10.57
7
0.869
D/E ratiox
1.964
1.738
1.926
2.132
1.916
1.743
1.798
1.683
1.720
1.648
0.372
1.720
1.771
39
1.064
Enterprise value$M
0.340
0.368
0.314
0.301
0.322
0.335
0.302
0.284
0.299
0.274
0.430
(3.21%)
(3.13%)
49
1.235
LT debt$M
0.685
0.686
0.729
0.787
0.850
0.958
1.072
1.198
1.338
1.452
1.258
11.29%
8.46%
18
Revenue
$1.211M
7.03%
1.00×
Cost of revenue
$0.848M
7.09%
1.01×
Operating expenses
$0.182M
7.11%
1.01×
Property and equipment
15.67%
Spread over hurdle
50.43%