0.439
Revenue$M
1.446
1.491
1.545
1.614
1.682
1.783
1.874
1.983
2.028
2.123
0.467
4.76%
4.26%
49
4.69
Revenue growth%
21.30
19.99
17.22
15.87
17.56
18.87
21.17
21.01
22.19
23.64
18.77
21.17
20.50
85
10.56
Gross margin%
10.45
12.35
9.97
10.86
10.14
9.01
6.42
8.96
8.44
8.75
10.90
8.75
9.49
91
18.69
Operating margin%
14.63
13.15
15.88
18.59
20.21
21.13
20.30
18.49
18.34
17.36
20.79
18.49
18.42
91
6.86
Net margin%
21.35
19.17
21.28
20.10
21.48
22.65
23.56
21.67
19.73
17.40
6.08
21.67
21.32
64
31.76
P/E ratio (avg)x
55.49
59.79
59.18
67.91
65.85
64.14
63.77
71.13
71.42
69.69
24.01
69.69
65.00
18
10.73
EV/EBITx
19.44
20.98
21.33
22.81
25.84
27.33
29.33
33.24
37.28
43.75
23.10
33.24
26.59
5
13.15
FCF yield (avg)%
28.32
27.44
29.56
28.98
29.91
28.87
30.28
31.96
29.71
28.94
5.93
29.71
29.27
15
9.73
FCF margin%
9.43
10.00
8.34
9.97
11.93
13.89
15.23
16.19
18.38
17.81
3.97
16.19
12.91
14
0.954
FCF / Net incomex
0.550
0.476
0.444
0.489
0.470
0.509
0.465
0.411
0.370
0.327
0.930
0.411
0.467
8
24.39
ROIC%
22.09
22.69
21.08
19.11
19.16
17.22
16.41
17.11
18.56
20.62
25.38
17.22
19.13
36
14.94
Return on equity%
10.90
11.00
13.93
14.77
12.35
10.86
10.89
11.95
14.66
13.19
11.24
11.95
12.15
63
7.54
Return on assets%
23.47
21.42
22.79
22.71
21.86
20.79
19.32
21.24
19.24
19.14
20.64
19.32
21.33
25
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.12%
2.48%
—
4.89
EPS growth%
17.09
19.48
16.84
19.57
16.72
15.53
15.19
18.05
15.36
18.01
27.36
15.53
16.97
77
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.65%)
(1.63%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
7.50%
6.72%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.45%)
(1.78%)
—
18.49
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
1.35
2.55
1.09
0.40
0.40
3.00
1.09
0.40
82
9.31
Payout ratio%
23.01
24.52
27.37
26.32
28.76
31.19
34.18
32.12
30.01
29.41
28.60
31.19
29.09
39
934.7
Shares (diluted)M
857.2
855.8
799.8
906.0
864.8
808.3
892.4
926.6
916.4
983.8
940.1
2.61%
0.47%
65
24.31
Buyback yield%
10.08
7.23
6.57
4.36
3.26
5.89
6.15
8.68
9.66
9.73
23.39
8.68
6.90
32
0.842
D/E ratiox
0.283
0.253
0.254
0.253
0.269
0.278
0.281
0.269
0.286
0.276
1.753
0.278
0.273
53
0.973
Enterprise value$M
3.013
3.070
3.120
3.598
3.818
3.925
4.247
4.177
4.458
5.260
1.383
6.62%
6.77%
45
0.770
LT debt$M
1.599
1.724
1.606
1.781
1.892
1.797
1.979
1.992
2.187
2.293
0.462
3.92%
4.75%
93
Revenue
$2.123M
4.26%
1.00×
Cost of revenue
$1.265M
3.86%
0.96×
Operating expenses
$0.231M
5.08%
1.08×
Property and equipment
14.59%
Spread over hurdle
(5.09%)