0.116
Revenue$M
0.203
0.218
0.227
0.241
0.250
0.268
0.289
0.300
0.318
0.338
0.130
6.21%
5.81%
30
18.52
Revenue growth%
23.53
23.23
23.31
23.28
25.92
24.86
26.80
26.79
25.85
24.26
24.86
25.85
24.56
39
27.47
Gross margin%
20.62
20.26
20.39
21.58
20.45
18.45
15.89
14.45
11.83
12.98
16.59
14.45
19.35
45
14.56
Operating margin%
21.36
20.19
19.26
17.15
14.57
14.71
12.14
13.41
13.62
11.51
11.42
13.41
14.64
54
26.97
Net margin%
24.23
24.41
23.65
23.03
20.49
23.11
24.93
24.55
21.67
23.02
21.43
23.11
23.38
31
19.82
P/E ratio (avg)x
15.04
14.88
13.33
12.62
12.67
13.59
14.34
14.01
13.45
13.59
34.54
13.59
13.59
24
9.570
EV/EBITx
11.34
10.61
11.21
10.44
10.96
11.33
12.35
11.87
10.25
9.341
23.60
11.33
11.09
90
23.73
FCF yield (avg)%
16.01
18.91
17.85
17.45
19.65
17.04
15.77
13.44
14.41
14.50
28.80
14.50
16.52
24
26.85
FCF margin%
13.96
13.13
15.47
17.79
20.32
22.82
21.63
24.44
24.00
23.55
16.13
23.55
20.97
87
1.450
FCF / Net incomex
2.147
2.274
2.505
2.731
3.146
3.195
3.352
3.854
4.359
4.770
0.618
3.854
3.171
24
16.33
ROIC%
20.19
18.55
18.65
19.77
18.06
15.08
14.46
17.13
19.74
18.91
6.27
17.13
18.60
37
29.75
Return on equity%
13.57
15.77
18.29
16.11
14.00
14.77
17.02
19.44
18.35
15.62
18.23
17.02
15.94
54
20.40
Return on assets%
12.92
12.52
9.87
10.87
9.59
6.98
7.70
10.28
10.99
13.47
21.06
10.28
10.58
63
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
7.05%
6.98%
—
5.10
EPS growth%
25.60
27.21
29.40
28.28
31.23
33.97
32.45
32.83
34.04
36.80
3.88
33.97
31.84
69
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.86%)
(2.96%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(7.12%)
(7.09%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
13.15%
7.97%
—
21.91
Div yield (avg)%
11.37
12.82
12.36
11.70
12.06
11.45
11.93
13.08
15.47
18.36
4.29
13.08
12.21
33
25.67
Payout ratio%
21.39
23.95
24.72
21.90
22.43
21.16
23.18
25.81
25.70
28.49
5.94
25.70
23.56
94
2.108
Shares (diluted)B
1.748
1.522
1.584
1.380
1.317
1.289
1.195
1.087
0.978
1.034
2.119
(4.72%)
(6.00%)
12
22.25
Buyback yield%
32.53
31.64
34.25
34.61
35.91
33.86
34.04
35.69
35.86
34.13
13.09
34.13
34.19
47
0.427
D/E ratiox
2.871
2.900
2.937
3.243
3.091
3.145
3.360
3.397
3.748
3.819
1.287
3.397
3.194
49
0.198
Enterprise value$M
0.054
0.051
0.054
0.050
0.053
0.049
0.046
0.050
0.056
0.052
0.377
(0.38%)
(0.10%)
55
0.357
LT debt$M
0.499
0.540
0.516
0.562
0.661
0.773
0.828
0.903
0.980
1.106
0.353
10.83%
9.77%
67
Revenue
$0.338M
5.81%
1.00×
Cost of revenue
$0.196M
6.13%
1.03×
Operating expenses
$0.081M
5.30%
0.95×
Property and equipment
17.28%
Spread over hurdle
12.77%