0.625
Revenue$M
0.631
0.682
0.728
0.774
0.838
0.883
0.945
1.035
1.134
1.195
0.687
7.34%
7.31%
76
15.02
Revenue growth%
20.17
19.58
21.52
19.56
17.09
14.28
13.29
12.43
11.49
11.10
20.73
12.43
15.68
17
16.05
Gross margin%
1.85
0.40
0.40
0.40
0.40
2.18
0.40
0.40
0.77
3.15
24.15
0.77
0.40
39
2.41
Operating margin%
22.50
25.39
23.38
21.64
20.85
21.93
22.58
21.25
23.87
23.05
12.70
22.58
22.54
43
19.52
Net margin%
24.04
26.69
29.18
27.69
28.12
26.07
28.77
30.70
31.80
31.46
4.40
30.70
28.45
17
13.19
P/E ratio (avg)x
10.99
11.99
11.04
10.53
11.37
11.34
12.44
11.59
11.63
11.15
11.05
11.59
11.36
58
31.28
EV/EBITx
24.27
25.16
22.95
22.18
21.74
22.44
23.38
21.63
21.56
23.25
22.47
22.44
22.69
86
27.26
FCF yield (avg)%
21.33
20.74
22.92
25.79
25.38
26.17
28.46
27.71
29.29
29.05
2.58
28.46
25.98
56
6.55
FCF margin%
31.09
33.48
34.59
33.63
36.22
35.72
33.98
33.16
33.08
30.96
20.34
33.16
33.55
46
1.786
FCF / Net incomex
1.094
1.121
1.130
1.108
1.116
1.264
1.303
1.536
1.694
1.847
1.096
1.536
1.197
77
4.05
ROIC%
32.73
30.02
27.09
24.29
27.26
25.51
26.40
28.85
28.57
26.02
11.40
26.40
27.17
24
11.84
Return on equity%
3.14
3.01
2.74
3.67
6.13
5.54
3.20
5.61
5.50
6.22
26.96
5.54
4.59
33
6.91
Return on assets%
10.65
9.31
11.61
11.91
11.28
13.16
10.97
13.33
15.31
16.15
5.45
13.33
11.76
53
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.55%
1.72%
—
16.64
EPS growth%
12.60
10.49
9.05
10.52
9.40
6.80
8.97
9.60
8.43
5.88
22.41
8.43
9.23
93
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
10.54%
6.30%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
3.90%
5.90%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.39%
3.87%
—
18.99
Div yield (avg)%
26.88
29.80
32.14
30.47
30.53
28.68
26.91
26.45
28.15
28.58
15.85
28.15
28.63
78
27.46
Payout ratio%
10.51
13.39
10.64
8.40
9.71
8.48
7.54
6.00
5.59
5.64
23.25
6.00
8.44
13
492.9
Shares (diluted)M
583.6
654.1
640.7
650.8
606.1
667.1
642.6
685.7
651.4
618.1
512.6
0.39%
0.18%
54
6.04
Buyback yield%
18.31
19.80
20.74
19.64
19.17
22.07
20.78
18.50
20.44
22.09
15.24
20.78
20.12
54
1.312
D/E ratiox
1.138
1.201
1.319
1.424
1.595
1.549
1.676
1.841
1.794
1.773
0.634
1.773
1.572
38
0.709
Enterprise value$M
0.854
0.821
0.853
0.987
0.993
0.936
1.087
1.210
1.282
1.281
0.742
5.23%
3.46%
61
0.507
LT debt$M
0.515
0.571
0.638
0.610
0.692
0.741
0.716
0.698
0.781
0.828
0.631
3.64%
5.21%
50
Revenue
$1.195M
7.31%
1.00×
Cost of revenue
$0.643M
7.00%
0.97×
Operating expenses
$0.300M
7.70%
1.04×
Property and equipment
15.85%