3.477
Revenue$M
4.720
4.671
4.709
4.768
4.857
4.835
4.961
5.034
4.934
5.048
3.723
0.77%
0.60%
47
21.05
Revenue growth%
33.45
35.88
33.27
33.16
34.74
35.22
35.89
35.43
37.24
36.47
10.28
35.89
35.33
50
9.86
Gross margin%
1.25
3.62
1.82
1.08
0.40
1.60
3.15
4.97
3.57
3.80
16.64
3.57
2.49
70
13.42
Operating margin%
22.06
24.99
26.08
23.82
22.92
24.44
25.41
27.42
26.66
26.85
24.33
26.66
25.20
78
9.30
Net margin%
29.84
30.00
31.25
31.79
33.63
33.99
33.78
33.66
35.45
33.26
9.48
33.78
33.44
44
17.77
P/E ratio (avg)x
33.86
39.33
44.92
46.72
47.88
52.20
57.90
61.48
71.57
80.19
34.30
61.48
50.04
76
16.93
EV/EBITx
29.16
26.21
28.31
25.11
22.51
22.34
20.08
17.74
18.12
16.85
11.72
18.12
22.43
42
22.24
FCF yield (avg)%
16.60
17.82
15.47
14.91
15.31
12.89
11.45
12.93
14.93
14.42
28.23
12.93
14.92
5
12.02
FCF margin%
24.92
27.54
29.89
32.19
34.55
34.56
32.75
33.40
35.56
36.31
12.48
34.56
33.07
15
0.595
FCF / Net incomex
0.420
0.382
0.413
0.455
0.444
0.431
0.385
0.372
0.366
0.346
0.326
0.372
0.399
65
23.20
ROIC%
12.13
10.22
12.44
11.54
8.60
10.65
9.08
12.04
14.82
17.10
27.97
12.04
11.79
9
13.19
Return on equity%
31.18
32.60
33.76
31.80
31.20
28.98
31.18
31.16
28.47
30.66
14.69
30.66
31.18
46
11.00
Return on assets%
13.52
16.40
17.60
17.59
17.89
17.27
14.88
15.35
12.59
10.47
25.18
14.88
15.88
44
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.99%
(0.74%)
—
24.19
EPS growth%
21.84
20.11
19.14
19.61
17.59
19.66
21.94
19.34
19.47
20.65
16.26
19.66
19.64
51
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
—
8.81%
11.48%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
4.84%
1.48%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.72%
5.08%
—
11.99
Div yield (avg)%
18.91
16.95
19.89
22.22
19.92
19.79
19.23
18.75
20.19
17.45
19.38
19.23
19.51
20
8.50
Payout ratio%
29.57
26.68
27.73
30.02
30.91
31.97
29.03
28.22
27.68
25.15
17.72
28.22
28.63
22
0.536
Shares (diluted)B
0.750
0.833
0.872
1.006
0.966
1.015
1.108
1.121
1.218
1.363
0.530
7.13%
7.98%
84
13.91
Buyback yield%
5.10
5.84
4.73
6.33
4.30
6.15
9.03
7.61
6.07
5.66
4.95
6.15
5.96
54
0.558
D/E ratiox
0.250
0.243
0.267
0.276
0.284
0.306
0.304
0.337
0.350
0.369
0.428
0.337
0.294
17
2.470
Enterprise value$M
2.788
3.061
3.443
3.502
3.927
4.425
4.070
3.923
3.623
3.333
3.750
(3.23%)
3.16%
38
4.144
LT debt$M
5.343
5.174
4.807
5.499
5.013
5.425
5.918
6.321
7.158
7.897
4.385
9.51%
5.26%
33
Revenue
$5.048M
0.60%
1.00×
Cost of revenue
$2.804M
0.38%
0.98×
Operating expenses
$1.051M
0.78%
1.02×
Property and equipment
20.21%