1.014
Revenue$M
1.472
1.536
1.637
1.731
1.857
1.940
2.034
2.160
2.323
2.443
1.094
5.64%
6.02%
55
11.90
Revenue growth%
19.58
21.05
21.74
23.90
24.63
23.40
24.41
23.68
23.79
21.60
27.74
23.68
23.54
52
19.96
Gross margin%
29.15
31.63
33.85
31.80
29.21
32.15
34.84
35.47
32.67
33.43
6.95
33.43
32.41
80
3.38
Operating margin%
11.10
10.16
10.88
12.01
13.57
14.63
16.26
17.89
16.63
17.20
6.55
16.63
14.10
17
23.10
Net margin%
3.58
2.98
5.08
7.70
9.41
9.60
11.69
9.50
11.24
8.99
21.52
9.60
9.20
86
19.27
P/E ratio (avg)x
9.168
10.46
10.67
12.79
13.27
13.36
13.28
14.10
14.37
17.32
26.12
14.10
13.28
61
6.776
EV/EBITx
14.34
16.12
16.92
18.49
19.56
19.58
19.94
23.42
24.86
24.96
6.760
23.42
19.57
41
29.22
FCF yield (avg)%
5.38
3.64
2.80
0.40
2.27
0.40
0.55
1.43
3.89
4.51
24.97
1.43
2.53
23
20.03
FCF margin%
11.17
12.72
10.60
8.12
8.05
9.72
11.96
13.83
15.91
17.91
22.71
13.83
11.56
22
1.114
FCF / Net incomex
0.344
0.358
0.351
0.328
0.297
0.278
0.306
0.277
0.278
0.265
0.581
0.278
0.301
72
3.99
ROIC%
23.30
22.39
24.85
25.95
23.57
24.38
27.03
28.54
27.35
28.45
8.09
27.35
25.40
34
26.58
Return on equity%
10.13
12.03
14.56
11.92
13.16
11.03
8.27
8.66
7.79
10.42
14.19
8.66
10.73
27
15.65
Return on assets%
27.75
28.65
29.00
31.80
29.56
30.69
29.97
30.89
30.75
32.31
15.37
30.75
30.33
12
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
2.75%
3.66%
—
8.70
EPS growth%
3.98
3.41
6.00
6.91
4.13
1.22
2.35
2.40
4.23
3.71
9.58
2.40
3.85
83
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.58%)
(3.19%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(3.38%)
(0.64%)
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.64%)
0.42%
—
23.06
Div yield (avg)%
25.22
26.61
24.91
22.51
25.34
25.81
24.52
21.88
19.84
20.58
14.75
21.88
24.72
38
18.45
Payout ratio%
28.41
30.59
33.20
35.82
34.30
31.70
31.32
29.86
29.85
28.35
16.58
29.86
30.96
56
174.9
Shares (diluted)M
182.9
186.5
176.5
189.8
181.0
183.1
205.6
221.3
210.2
213.4
175.9
3.35%
2.08%
43
22.82
Buyback yield%
5.15
6.41
4.51
2.64
0.84
3.35
4.29
6.11
6.26
7.46
2.69
6.11
4.83
28
0.813
D/E ratiox
2.205
2.535
2.647
2.878
2.955
2.932
3.140
3.539
4.056
4.669
0.724
3.539
2.943
23
2.835
Enterprise value$M
4.541
5.022
5.030
5.860
6.133
7.232
8.185
9.414
9.015
10.41
2.388
11.16%
10.15%
16
1.093
LT debt$M
0.241
0.252
0.269
0.263
0.250
0.289
0.284
0.294
0.316
0.340
0.208
6.35%
4.08%
59
Revenue
$2.443M
6.02%
1.00×
Cost of revenue
$1.552M
5.95%
0.99×
Operating expenses
$0.298M
6.07%
1.01×
Property and equipment
16.36%