0.074
Revenue$M
0.667
0.704
0.735
0.773
0.814
0.854
0.910
0.963
1.021
1.064
0.076
5.51%
5.33%
94
17.37
Revenue growth%
19.98
18.24
17.17
16.50
13.99
12.37
14.58
16.06
13.88
13.63
10.46
13.88
15.32
20
23.70
Gross margin%
10.65
12.11
11.30
9.14
10.58
12.54
13.65
16.34
17.20
14.74
18.36
14.74
12.33
85
8.02
Operating margin%
5.54
2.83
3.17
3.87
0.89
1.42
0.40
0.98
3.51
3.68
7.95
1.42
3.00
72
22.97
Net margin%
20.31
20.47
20.65
21.21
20.34
20.54
20.54
21.65
20.04
22.45
11.34
20.54
20.54
65
12.82
P/E ratio (avg)x
9.586
9.193
8.895
10.02
10.29
11.68
12.91
13.12
13.67
12.96
6.725
12.96
10.98
56
16.61
EV/EBITx
18.38
18.75
17.40
19.84
20.72
22.18
25.12
25.56
28.58
32.83
21.52
25.56
21.45
83
11.47
FCF yield (avg)%
15.46
16.01
16.35
19.02
21.31
19.93
19.04
19.43
17.47
16.32
5.70
19.04
18.25
59
10.11
FCF margin%
27.10
26.43
27.26
27.23
29.67
28.91
28.17
27.39
26.11
23.36
15.83
27.39
27.24
87
1.452
FCF / Net incomex
1.463
1.573
1.683
1.836
1.711
1.850
2.046
2.009
2.233
2.000
1.382
2.009
1.843
49
7.30
ROIC%
16.74
15.76
13.49
10.97
11.63
10.02
12.04
13.36
12.93
13.31
20.32
12.93
13.12
15
13.23
Return on equity%
19.98
17.27
17.40
15.76
12.86
11.87
11.86
12.07
12.78
11.24
19.07
11.87
12.82
86
5.95
Return on assets%
7.24
5.61
4.39
4.65
3.25
2.96
1.26
1.01
3.60
4.52
4.07
2.96
3.99
23
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.23%
1.10%
—
15.02
EPS growth%
17.42
15.49
15.64
16.78
15.72
18.14
20.02
20.97
18.06
19.03
22.55
19.03
17.74
28
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
0.50%
2.52%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
4.43%
0.51%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.68%)
(2.57%)
—
14.63
Div yield (avg)%
16.02
14.90
13.70
13.49
10.97
9.67
7.18
5.43
5.81
8.03
7.50
7.18
10.32
36
11.89
Payout ratio%
26.61
24.78
23.40
20.84
20.72
21.65
22.11
21.92
21.93
21.90
5.94
21.92
21.93
11
483.0
Shares (diluted)M
432.5
459.3
473.0
465.9
428.8
425.3
383.2
414.6
462.4
481.7
473.3
2.35%
0.75%
29
18.61
Buyback yield%
14.80
16.52
15.04
14.35
14.05
15.53
12.65
14.31
15.36
17.65
4.10
15.36
14.92
72
0.239
D/E ratiox
0.182
0.163
0.179
0.158
0.157
0.172
0.182
0.179
0.196
0.212
1.393
0.182
0.179
49
0.668
Enterprise value$M
0.482
0.497
0.531
0.574
0.580
0.504
0.501
0.516
0.552
0.543
0.116
(1.33%)
(0.27%)
12
0.928
LT debt$M
1.659
1.994
2.292
2.755
2.783
3.254
3.186
3.326
3.786
4.530
0.779
10.23%
11.90%
69
Revenue
$1.064M
5.33%
1.00×
Cost of revenue
$0.694M
5.17%
0.98×
Operating expenses
$0.107M
5.42%
1.01×
Goodwill & intangibles
15.46%
Property and equipment
15.09%
Spread over hurdle
(1.07%)