1.205
Revenue$M
2.063
2.123
2.128
2.211
2.202
2.214
2.258
2.335
2.363
2.353
1.308
1.33%
1.28%
70
18.66
Revenue growth%
14.28
14.62
16.70
14.75
11.80
13.14
11.45
9.46
7.12
4.42
7.39
9.46
12.47
37
23.19
Gross margin%
17.05
16.86
14.88
16.59
15.65
14.62
14.93
16.95
16.70
19.16
6.29
16.70
16.64
17
20.06
Operating margin%
8.68
8.71
8.43
5.49
2.67
0.40
0.40
0.55
0.80
2.02
24.49
0.55
2.35
18
3.68
Net margin%
13.67
10.98
10.72
10.40
9.80
7.76
5.01
4.91
7.14
5.49
18.60
5.49
8.78
80
17.78
P/E ratio (avg)x
33.97
29.93
29.04
31.35
34.52
32.75
31.51
31.95
30.59
29.52
16.37
31.51
31.43
26
35.21
EV/EBITx
48.41
46.47
48.41
56.05
60.47
61.97
58.86
66.94
64.50
73.36
37.55
64.50
59.67
34
11.49
FCF yield (avg)%
18.31
18.80
20.81
18.13
19.48
22.45
20.63
20.84
22.56
24.96
17.21
22.45
20.72
43
22.89
FCF margin%
16.72
13.82
15.42
16.50
14.51
15.22
17.96
20.18
22.73
24.68
18.23
20.18
16.61
80
0.427
FCF / Net incomex
0.596
0.597
0.624
0.594
0.569
0.595
0.569
0.651
0.667
0.737
0.534
0.651
0.596
86
15.17
ROIC%
23.03
23.16
24.18
25.91
25.29
27.69
25.59
25.95
27.55
29.71
24.70
27.55
25.75
92
19.36
Return on equity%
10.64
8.69
11.63
10.03
11.54
12.32
14.12
15.26
13.26
15.04
6.57
14.12
11.97
78
12.37
Return on assets%
29.94
29.10
31.48
34.31
34.17
36.85
38.59
39.54
42.54
42.61
17.90
39.54
35.58
22
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.64%
5.15%
—
11.84
EPS growth%
8.44
9.63
12.01
10.48
9.59
11.57
10.42
10.93
9.52
9.59
23.17
10.42
10.02
33
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
1.76%
5.99%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.25%)
(0.52%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
4.97%
5.56%
—
12.82
Div yield (avg)%
33.13
32.03
33.94
31.58
31.40
34.19
35.56
38.06
35.60
38.20
14.44
35.60
34.07
88
23.55
Payout ratio%
14.81
13.81
16.25
16.50
16.81
14.04
16.15
13.72
11.27
10.41
5.32
13.72
14.43
17
1.114
Shares (diluted)B
1.055
0.968
0.913
0.980
0.903
0.868
0.793
0.783
0.815
0.765
1.136
(3.25%)
(2.76%)
45
14.66
Buyback yield%
23.43
23.62
25.77
25.56
27.45
27.09
28.50
27.90
25.67
24.94
29.56
27.09
25.72
94
0.633
D/E ratiox
0.459
0.539
0.617
0.713
0.840
0.811
0.787
0.843
0.826
0.950
0.226
0.826
0.799
33
1.328
Enterprise value$M
1.348
1.309
1.356
1.194
1.033
1.042
1.048
1.067
1.048
1.055
1.394
0.41%
(1.65%)
21
0.630
LT debt$M
0.985
0.943
0.897
0.963
0.949
0.892
0.977
0.905
0.920
0.980
0.610
0.65%
1.06%
42
Revenue
$2.353M
1.28%
1.00×
Cost of revenue
$1.642M
1.30%
1.00×
Operating expenses
$0.346M
1.74%
1.05×
Property and equipment
15.31%