5.356
Revenue$M
7.228
7.153
7.080
7.219
7.301
7.339
7.522
7.765
7.755
7.662
5.742
0.97%
0.84%
17
5.74
Revenue growth%
10.61
9.09
8.35
9.30
7.70
6.04
6.58
8.71
8.59
6.35
4.38
6.58
8.47
70
18.54
Gross margin%
32.79
31.34
31.40
31.42
29.55
32.15
31.00
33.16
32.13
31.27
13.37
32.13
31.41
54
19.38
Operating margin%
16.79
19.03
17.72
15.42
13.11
15.98
16.74
18.33
18.60
16.18
8.46
16.74
16.77
84
13.72
Net margin%
18.54
21.46
22.68
24.97
24.13
25.47
23.90
26.22
26.33
25.42
20.10
25.47
24.55
48
25.74
P/E ratio (avg)x
20.19
19.60
22.09
21.36
20.68
23.19
23.94
25.26
27.21
26.01
36.27
25.26
22.64
78
14.67
EV/EBITx
22.89
27.16
27.25
28.69
31.36
32.19
35.55
37.66
42.04
47.07
20.60
37.66
31.77
33
3.86
FCF yield (avg)%
11.69
10.68
13.41
15.87
17.69
18.40
15.55
16.74
16.26
14.98
16.79
16.26
15.71
67
20.17
FCF margin%
30.48
27.79
30.06
28.74
26.99
28.30
30.52
29.20
31.04
33.70
12.20
30.52
29.63
59
1.025
FCF / Net incomex
0.452
0.537
0.577
0.685
0.730
0.843
0.932
1.120
1.252
1.397
1.568
1.120
0.787
94
9.02
ROIC%
22.35
19.90
18.32
15.40
14.55
14.57
12.18
9.28
7.91
9.42
5.35
9.42
14.56
55
12.23
Return on equity%
18.56
18.69
16.88
17.07
18.16
21.01
24.00
24.38
24.01
22.35
24.73
24.00
19.85
79
20.34
Return on assets%
33.20
30.36
28.46
26.90
29.68
28.71
29.22
30.38
31.19
28.57
23.02
29.22
29.45
95
0.02
EPS$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.33%
6.47%
—
20.77
EPS growth%
10.56
13.47
10.90
7.92
5.65
3.02
1.54
2.91
0.62
3.39
9.47
2.91
4.52
62
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
8.21%
6.08%
—
0.01
FCF per share$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.01
13.67%
9.31%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.71%
8.99%
—
20.16
Div yield (avg)%
17.06
17.77
18.61
16.49
18.53
16.76
14.10
16.62
15.18
12.96
5.80
15.18
16.69
24
7.41
Payout ratio%
10.32
10.42
10.55
11.36
12.07
13.07
11.83
14.21
15.14
14.20
26.91
14.20
11.95
57
190.9
Shares (diluted)M
197.2
204.6
231.5
220.6
248.4
266.6
267.4
267.2
251.7
283.5
192.6
2.68%
3.31%
52
12.17
Buyback yield%
16.70
19.50
18.40
20.46
18.59
16.51
17.42
20.01
18.34
17.85
24.77
17.85
18.37
53
0.413
D/E ratiox
0.769
0.711
0.804
0.761
0.705
0.653
0.714
0.669
0.684
0.653
1.317
0.669
0.708
55
1.245
Enterprise value$M
1.769
1.624
1.645
1.744
1.729
1.671
1.674
1.513
1.427
1.439
1.142
(3.61%)
(1.96%)
20
3.329
LT debt$M
5.533
5.601
5.992
6.353
5.777
5.480
5.611
5.269
4.976
4.468
0.697
(5.01%)
(1.54%)
43
Revenue
$7.662M
0.84%
1.00×
Cost of revenue
$4.808M
1.16%
1.03×
Operating expenses
$1.422M
0.32%
0.95×
Property and equipment
20.25%