1.303
Revenue$M
1.696
1.802
1.920
2.080
2.232
2.331
2.512
2.633
2.755
2.924
1.358
5.55%
6.19%
84
3.12
Revenue growth%
26.29
25.48
25.58
23.14
20.83
19.07
19.89
19.28
17.77
18.95
23.93
19.07
20.36
6
24.95
Gross margin%
0.86
1.39
3.84
4.19
5.11
7.07
8.13
5.86
8.20
9.18
14.92
8.13
5.49
36
29.82
Operating margin%
12.83
13.44
12.00
9.26
6.48
5.90
5.47
4.86
5.12
4.91
26.79
5.12
6.19
48
16.52
Net margin%
17.09
16.00
14.94
13.24
15.35
15.75
13.93
13.71
15.04
12.40
17.17
13.93
14.99
47
7.680
P/E ratio (avg)x
29.33
35.28
35.55
35.57
42.46
42.59
44.87
51.02
58.01
60.61
32.49
51.02
42.52
85
26.36
EV/EBITx
28.52
30.56
30.39
30.51
26.39
24.79
24.00
22.91
23.93
25.73
16.20
24.00
26.06
50
13.30
FCF yield (avg)%
19.22
18.26
20.84
21.63
23.49
26.28
23.76
22.65
23.26
22.01
11.77
23.26
22.33
14
8.78
FCF margin%
30.85
28.69
31.25
29.08
30.63
28.09
26.56
27.92
28.55
26.75
12.95
27.92
28.62
83
0.747
FCF / Net incomex
1.199
1.250
1.357
1.301
1.297
1.419
1.328
1.406
1.497
1.664
1.098
1.419
1.343
53
11.98
ROIC%
26.75
27.49
28.27
29.33
30.82
30.95
29.85
32.80
35.68
32.82
9.47
32.80
30.33
74
21.94
Return on equity%
20.65
18.79
16.84
15.16
16.18
14.94
14.65
14.03
15.63
13.82
22.16
14.65
15.40
76
29.98
Return on assets%
20.47
20.55
18.87
16.68
17.04
18.13
18.00
17.52
19.29
18.31
5.16
18.13
18.22
29
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
7.45%
7.62%
—
21.28
EPS growth%
24.70
22.14
19.28
21.94
24.47
25.88
24.92
27.02
25.50
24.92
6.15
25.50
24.81
45
0.01
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
4.94%
8.50%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.09%
0.94%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.06%
7.12%
—
9.57
Div yield (avg)%
17.02
16.61
14.80
13.45
15.84
16.63
14.42
16.43
19.20
17.80
22.29
16.63
16.52
5
5.07
Payout ratio%
13.82
13.84
11.40
10.31
11.68
14.02
12.29
14.07
16.27
17.63
17.25
14.07
13.83
45
162.8
Shares (diluted)M
144.8
149.7
148.3
130.5
112.2
113.7
108.7
111.6
96.10
84.42
163.6
(5.54%)
(4.90%)
16
6.60
Buyback yield%
24.54
27.50
26.49
25.19
22.32
20.53
22.94
20.23
21.54
24.17
5.80
21.54
23.55
84
0.417
D/E ratiox
2.117
2.219
2.348
2.519
2.635
2.942
3.118
3.291
3.383
3.919
1.220
3.291
2.788
18
2.242
Enterprise value$M
2.063
1.829
1.576
1.681
1.516
1.444
1.346
1.410
1.358
1.376
0.543
(1.92%)
(3.98%)
89
2.982
LT debt$M
2.629
2.427
2.471
2.722
3.100
3.039
3.096
2.902
2.994
3.174
3.584
0.47%
3.21%
30
Revenue
$2.924M
6.19%
1.00×
Cost of revenue
$1.809M
6.36%
1.02×
Operating expenses
$0.440M
5.54%
0.94×
Goodwill & intangibles
21.50%
Cash and investments
16.04%
Property and equipment
15.69%
Spread over hurdle
14.08%