0.637
Revenue$M
0.762
0.829
0.900
0.976
1.035
1.133
1.219
1.326
1.422
1.526
0.702
8.08%
7.83%
35
12.90
Revenue growth%
24.71
21.74
20.44
20.36
20.30
18.80
20.75
23.02
22.22
20.94
23.90
20.94
20.84
64
17.14
Gross margin%
16.84
15.65
16.32
15.13
18.02
19.87
19.32
16.86
17.93
19.17
28.63
19.17
17.40
42
4.46
Operating margin%
18.79
17.20
15.79
16.62
16.33
16.36
17.80
15.53
15.05
17.76
26.18
16.36
16.49
65
7.79
Net margin%
12.42
11.81
10.47
11.77
9.29
7.31
5.92
6.95
5.18
2.19
7.02
5.92
8.30
27
19.26
P/E ratio (avg)x
31.84
35.10
36.62
36.60
42.90
45.62
45.30
49.83
50.10
56.39
23.24
49.83
44.10
10
31.02
EV/EBITx
45.47
45.79
46.41
52.43
62.46
63.13
64.34
66.27
79.50
87.76
26.24
66.27
62.80
32
27.85
FCF yield (avg)%
10.55
10.19
11.00
9.70
9.70
10.35
10.02
11.79
14.04
15.72
10.57
11.79
10.45
22
29.64
FCF margin%
2.47
1.28
0.41
3.07
2.53
3.61
4.39
4.24
3.21
0.87
20.07
3.61
2.80
20
0.689
FCF / Net incomex
0.500
0.505
0.587
0.634
0.642
0.695
0.698
0.709
0.765
0.884
1.741
0.709
0.669
29
20.65
ROIC%
19.83
21.72
22.46
24.05
26.02
24.10
21.62
19.89
21.88
23.24
15.27
21.88
22.17
58
26.67
Return on equity%
26.81
29.02
31.57
33.67
33.24
31.41
31.97
30.76
32.01
32.30
17.52
31.97
31.77
60
4.01
Return on assets%
6.65
5.99
6.11
9.04
9.77
10.87
12.68
10.96
11.49
8.50
2.84
10.96
9.40
34
0.01
EPS$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.13%
2.88%
—
16.04
EPS growth%
10.01
8.99
6.96
4.57
3.13
4.11
2.14
2.33
2.59
2.57
24.54
2.57
3.62
8
—
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
4.11%
4.84%
—
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
0.01
4.84%
4.84%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(0.59%)
(2.94%)
—
7.34
Div yield (avg)%
15.56
16.11
16.67
18.54
17.78
15.50
14.66
13.29
11.94
10.63
5.92
13.29
15.53
75
16.32
Payout ratio%
20.84
18.20
19.40
17.34
15.77
15.30
14.94
13.13
12.78
13.83
21.65
13.83
15.53
75
74.20
Shares (diluted)M
103.4
102.9
107.7
115.6
121.5
127.6
126.6
133.0
141.8
167.4
71.72
6.61%
4.45%
79
13.49
Buyback yield%
5.34
4.99
4.16
1.89
1.54
2.95
0.72
0.40
0.40
0.40
19.42
0.40
1.71
79
1.460
D/E ratiox
0.987
1.055
0.978
1.035
0.992
1.138
1.113
1.083
1.082
1.171
1.725
1.113
1.068
54
0.579
Enterprise value$M
1.125
1.210
1.100
1.078
1.082
0.931
0.792
0.796
0.768
0.749
0.327
(7.09%)
(5.10%)
31
0.410
LT debt$M
1.806
1.896
2.138
2.445
2.392
2.764
3.021
3.373
3.954
4.230
0.296
12.08%
9.78%
21
Revenue
$1.526M
7.83%
1.00×
Cost of revenue
$0.858M
7.67%
0.99×
Operating expenses
$0.182M
7.65%
0.98×
Property and equipment
17.07%
Goodwill & intangibles
15.89%