3.773
Revenue$M
2.161
2.297
2.476
2.649
2.844
3.093
3.297
3.504
3.745
4.074
4.153
7.46%
7.61%
77
26.66
Revenue growth%
7.57
9.78
11.96
14.24
14.65
13.31
14.94
15.59
18.42
16.02
14.71
15.59
14.44
86
8.92
Gross margin%
25.91
23.22
23.79
24.23
25.23
28.17
25.42
22.45
23.37
25.06
2.43
25.06
24.64
9
5.30
Operating margin%
13.51
16.17
17.65
20.32
21.76
22.48
24.46
26.58
28.30
29.90
29.31
26.58
22.12
48
12.46
Net margin%
18.83
21.32
20.27
19.01
17.44
18.78
18.97
16.80
17.30
17.16
3.18
17.30
18.81
38
30.83
P/E ratio (avg)x
37.67
38.59
36.43
37.56
36.11
40.70
39.41
38.54
44.57
42.42
7.832
40.70
38.56
36
36.30
EV/EBITx
52.05
59.89
68.71
77.47
79.19
86.40
80.74
82.21
93.17
102.7
21.23
86.40
79.97
34
14.41
FCF yield (avg)%
9.64
11.50
13.21
14.36
15.34
15.52
14.67
15.64
15.30
17.11
17.52
15.52
14.99
51
8.94
FCF margin%
19.22
20.43
22.40
20.05
18.98
16.06
19.01
17.84
17.25
19.43
14.88
17.84
19.12
65
1.176
FCF / Net incomex
0.529
0.490
0.531
0.556
0.607
0.598
0.568
0.614
0.672
0.737
1.693
0.614
0.583
72
10.75
ROIC%
14.41
15.33
12.35
10.33
11.40
14.11
16.41
19.10
21.38
19.65
28.95
19.10
14.87
22
22.41
Return on equity%
25.30
24.28
25.05
27.52
25.91
28.55
29.75
30.70
29.37
27.74
17.07
29.37
27.63
87
16.65
Return on assets%
17.50
16.07
15.74
14.57
17.06
14.18
11.19
11.81
13.35
13.08
26.87
13.08
14.37
81
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(0.24%)
—
—
19.96
EPS growth%
21.55
24.07
26.66
25.49
24.72
22.73
20.54
21.18
20.12
22.50
28.70
21.18
22.61
53
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.73%)
1.65%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
3.05%
3.00%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
1.70%
1.60%
—
7.01
Div yield (avg)%
26.93
24.18
23.49
21.84
22.86
23.48
25.52
24.33
21.60
21.32
15.23
23.48
23.48
89
16.83
Payout ratio%
21.05
18.48
17.11
15.25
16.75
14.75
15.10
15.12
17.85
20.28
24.54
15.12
16.93
79
1.035
Shares (diluted)B
1.283
1.394
1.653
1.994
2.209
2.485
2.733
2.847
3.383
4.058
1.036
12.93%
12.72%
84
7.71
Buyback yield%
2.12
3.71
5.46
4.31
6.41
6.24
7.74
7.92
8.81
8.75
18.01
7.92
6.33
87
1.645
D/E ratiox
1.147
1.090
1.118
1.080
1.065
1.065
1.035
1.059
0.990
0.965
1.328
1.035
1.065
20
2.377
Enterprise value$M
1.343
1.247
1.135
1.196
1.332
1.378
1.253
1.125
1.134
1.072
0.288
(4.26%)
(1.71%)
55
3.564
LT debt$M
1.954
2.156
2.026
1.895
1.758
1.897
1.755
1.637
1.568
1.451
1.380
(3.77%)
(1.98%)
80
Revenue
$4.074M
7.61%
1.00×
Cost of revenue
$2.803M
7.42%
0.98×
Operating expenses
$0.568M
8.21%
1.06×
Property and equipment
15.32%
Goodwill & intangibles
14.88%