2.354
Revenue$M
6.087
6.282
6.420
6.438
6.551
6.497
6.473
6.660
6.636
6.807
2.613
0.77%
1.38%
85
6.03
Revenue growth%
23.57
21.29
24.11
23.54
23.01
25.44
26.42
26.20
27.55
28.38
20.41
26.42
24.77
16
4.32
Gross margin%
16.76
16.92
18.44
18.92
18.28
20.70
18.15
19.94
20.73
20.11
5.32
20.11
18.68
87
13.84
Operating margin%
24.27
26.81
28.78
31.50
31.33
28.63
26.90
27.64
28.91
26.76
27.58
27.64
28.13
19
24.11
Net margin%
34.31
33.93
35.50
34.32
36.69
38.91
41.17
43.33
42.87
45.12
26.65
42.87
37.80
16
17.62
P/E ratio (avg)x
9.079
7.867
8.182
7.718
6.753
6.093
5.478
4.836
4.816
4.237
20.42
4.836
6.423
21
31.11
EV/EBITx
8.741
7.779
8.064
7.359
7.367
7.225
6.949
7.731
7.207
7.249
33.87
7.225
7.363
44
24.50
FCF yield (avg)%
6.54
4.45
6.33
6.17
7.40
6.06
3.43
3.76
2.97
3.98
6.02
3.76
5.25
17
6.84
FCF margin%
25.39
23.34
25.89
27.62
24.85
27.78
26.06
23.60
21.83
18.97
20.28
23.60
25.12
44
0.216
FCF / Net incomex
1.130
1.049
1.080
1.188
1.153
1.074
0.996
0.964
1.046
1.167
0.197
1.046
1.077
84
11.56
ROIC%
22.36
19.66
20.36
18.26
16.04
15.46
13.78
13.08
11.73
12.03
27.50
13.08
15.75
19
24.18
Return on equity%
11.92
13.14
14.74
15.39
13.51
10.83
11.81
9.76
10.71
13.69
17.44
10.83
12.53
63
19.30
Return on assets%
12.34
9.84
9.27
11.45
12.89
13.22
11.91
10.06
10.91
13.13
18.35
11.91
11.68
72
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.80%
8.65%
—
6.98
EPS growth%
9.87
11.73
12.40
13.38
14.97
14.46
12.98
15.31
14.33
17.02
4.46
14.46
13.86
24
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
1.14%
3.60%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(1.84%)
0.50%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
3.49%
2.75%
—
18.24
Div yield (avg)%
3.99
6.01
3.25
4.51
3.28
4.88
6.41
4.79
7.11
6.13
14.24
6.13
4.83
22
9.71
Payout ratio%
26.70
29.24
29.34
28.91
29.46
32.01
30.54
28.23
28.35
31.28
17.72
30.54
29.29
36
390.8
Shares (diluted)M
378.4
349.6
387.6
410.6
397.9
372.1
412.6
438.3
455.0
452.9
375.3
2.62%
1.36%
61
17.46
Buyback yield%
22.42
23.18
25.56
24.84
25.39
22.83
24.75
22.65
23.27
24.99
17.69
23.27
24.01
71
1.060
D/E ratiox
1.347
1.390
1.405
1.522
1.678
1.753
1.946
1.987
2.006
2.293
0.440
1.987
1.715
24
1.363
Enterprise value$M
8.921
10.37
11.65
12.20
14.35
15.55
17.42
20.70
22.14
24.56
4.900
11.35%
11.74%
46
5.088
LT debt$M
4.543
4.176
4.769
5.376
5.261
5.388
5.352
5.338
5.042
5.263
2.885
0.01%
1.86%
71
Revenue
$6.807M
1.38%
1.00×
Cost of revenue
$3.749M
1.62%
1.02×
Operating expenses
$1.343M
0.57%
0.92×
Property and equipment
16.84%
Spread over hurdle
18.95%