0.856
Revenue$M
0.908
0.956
1.017
1.097
1.194
1.267
1.338
1.408
1.536
1.674
0.900
7.00%
6.97%
80
16.61
Revenue growth%
5.33
5.24
3.91
6.31
3.93
1.28
0.93
0.40
1.99
0.40
16.44
0.93
2.95
42
23.49
Gross margin%
27.12
28.38
28.49
27.46
30.43
28.06
29.65
32.62
31.34
30.51
27.53
30.51
29.07
76
25.39
Operating margin%
17.71
20.38
21.90
20.81
23.13
24.79
25.09
22.95
20.06
18.53
15.39
22.95
21.35
23
10.28
Net margin%
5.86
6.27
7.26
7.52
5.97
4.74
2.27
0.40
2.40
4.04
22.82
2.40
5.30
81
29.55
P/E ratio (avg)x
32.14
32.19
34.34
39.09
39.12
37.17
43.17
45.76
45.77
52.03
21.96
45.76
39.10
23
19.83
EV/EBITx
32.54
32.40
33.41
36.64
36.61
34.89
33.19
34.54
32.62
29.60
6.490
33.19
33.30
23
18.96
FCF yield (avg)%
4.29
2.05
0.74
0.40
0.40
0.40
0.46
0.40
0.40
2.81
2.30
0.40
0.43
82
23.51
FCF margin%
15.76
17.27
17.93
15.67
15.60
16.18
19.10
21.55
24.24
23.99
23.44
21.55
17.60
65
0.357
FCF / Net incomex
0.254
0.230
0.256
0.231
0.239
0.222
0.248
0.269
0.286
0.274
1.006
0.269
0.251
68
22.34
ROIC%
12.41
13.67
15.08
12.93
10.46
7.49
9.09
11.75
10.75
8.85
13.92
9.09
11.25
19
22.95
Return on equity%
24.90
23.89
22.12
25.12
22.57
19.71
21.38
21.19
23.79
23.12
25.55
21.38
22.84
55
11.97
Return on assets%
25.68
23.73
24.56
27.20
25.12
23.70
21.93
23.52
26.49
24.22
7.73
23.70
24.39
63
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
13.33%
13.10%
—
18.14
EPS growth%
5.07
2.91
2.54
2.00
4.45
5.76
7.93
9.15
7.82
9.27
11.56
7.93
5.42
12
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
4.32%
4.11%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
10.04%
8.11%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.87%)
(2.67%)
—
16.10
Div yield (avg)%
29.31
31.64
33.56
34.40
32.69
32.11
31.46
33.50
35.94
37.29
3.01
33.50
33.10
84
18.78
Payout ratio%
22.65
23.41
24.79
27.41
28.65
28.22
28.29
28.53
25.71
24.96
6.43
28.22
26.56
56
1.367
Shares (diluted)B
1.235
1.333
1.365
1.587
1.597
1.839
2.133
2.392
2.356
2.331
1.342
7.85%
6.66%
89
25.03
Buyback yield%
15.16
13.67
15.80
14.25
12.99
15.71
16.05
19.00
20.22
20.41
25.49
19.00
15.76
76
1.779
D/E ratiox
1.532
1.666
1.867
2.035
2.007
1.938
2.000
2.020
2.356
2.639
1.633
2.020
2.004
8
0.516
Enterprise value$M
0.706
0.697
0.760
0.740
0.759
0.742
0.702
0.684
0.772
0.862
1.236
2.59%
2.41%
9
1.279
LT debt$M
0.311
0.330
0.352
0.345
0.362
0.377
0.442
0.438
0.500
0.534
0.110
8.10%
5.91%
18
Revenue
$1.674M
6.97%
1.00×
Cost of revenue
$0.767M
7.07%
1.01×
Operating expenses
$0.378M
7.07%
1.01×
Property and equipment
17.16%