2.930
Revenue$M
1.754
1.879
2.028
2.134
2.325
2.521
2.690
2.832
3.014
3.210
2.996
6.66%
6.83%
69
23.71
Revenue growth%
30.07
30.43
31.83
33.44
34.78
32.36
30.18
29.89
31.65
29.42
21.61
30.18
31.04
20
4.45
Gross margin%
21.31
18.37
18.80
21.40
23.78
23.66
26.61
26.07
25.85
23.12
7.61
25.85
23.39
45
19.43
Operating margin%
9.50
8.20
10.90
9.36
9.48
12.42
10.16
7.27
8.73
11.04
11.19
10.16
9.49
89
24.20
Net margin%
32.66
32.56
30.55
30.60
28.14
27.32
24.39
26.02
26.04
28.37
26.41
26.04
28.26
77
19.67
P/E ratio (avg)x
13.84
14.95
15.02
16.67
19.27
19.63
20.14
22.95
26.67
27.57
36.07
22.95
19.45
46
22.43
EV/EBITx
24.54
23.52
26.16
24.26
22.54
23.46
24.07
22.85
25.96
28.30
14.55
24.07
24.16
85
8.18
FCF yield (avg)%
28.97
29.48
31.36
29.50
27.07
24.42
25.72
22.94
22.41
22.19
8.60
22.94
26.39
70
23.71
FCF margin%
0.90
1.26
3.22
3.94
3.28
2.36
3.79
6.70
9.60
8.96
3.24
6.70
3.53
85
1.159
FCF / Net incomex
0.908
0.992
0.949
0.917
0.952
1.066
1.163
1.193
1.373
1.490
0.241
1.193
1.029
67
11.11
ROIC%
10.77
8.49
9.88
12.62
14.78
14.04
11.72
12.16
10.23
12.33
7.01
12.16
11.94
54
8.67
Return on equity%
20.37
20.02
20.40
20.71
18.00
17.09
16.63
16.82
19.19
21.26
3.67
17.09
19.61
65
13.13
Return on assets%
5.35
7.58
8.30
10.92
12.36
14.44
16.43
18.04
16.47
15.97
17.60
16.43
13.40
46
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
11.45%
10.06%
—
19.87
EPS growth%
14.22
13.53
13.57
12.02
11.18
9.25
10.62
8.57
11.54
11.89
12.19
10.62
11.71
67
0.01
Bookvalue per sh$
—
—
—
—
0.01
—
0.01
—
—
0.01
—
0.75%
2.22%
—
0.01
FCF per share$
—
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
10.40%
7.77%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.48%)
0.64%
—
12.95
Div yield (avg)%
18.16
18.87
16.02
17.28
18.40
15.60
13.10
15.52
17.91
17.75
21.56
15.60
17.51
86
7.63
Payout ratio%
26.17
24.14
23.37
25.55
22.92
25.47
22.56
24.05
23.17
20.73
15.70
23.17
23.71
27
272.0
Shares (diluted)M
266.6
250.1
260.1
242.7
242.0
260.6
293.8
326.1
330.0
334.2
273.5
6.67%
2.54%
89
24.74
Buyback yield%
1.68
0.97
2.26
0.40
1.66
0.40
0.40
1.32
0.40
0.40
3.14
0.40
0.69
14
0.270
D/E ratiox
1.981
2.279
2.335
2.335
2.236
2.456
2.438
2.405
2.479
2.624
1.501
2.456
2.370
72
2.537
Enterprise value$M
2.121
2.057
1.966
2.107
2.219
2.536
2.913
2.824
3.334
3.237
2.047
7.84%
5.32%
87
0.709
LT debt$M
1.284
1.313
1.366
1.273
1.377
1.186
1.182
1.154
1.103
1.103
1.914
(4.33%)
(1.93%)
27
Revenue
$3.210M
6.83%
1.00×
Cost of revenue
$1.708M
7.11%
1.03×
Operating expenses
$0.593M
6.52%
0.97×
Goodwill & intangibles
15.18%
Property and equipment
15.10%