1.269
Revenue$M
1.648
1.692
1.729
1.784
1.855
1.878
1.921
1.973
2.054
1.303
1.542
2.85%
2.99%
36
29.92
Revenue growth%
17.60
18.34
18.04
20.15
21.29
22.21
20.49
17.74
16.04
26.70
5.90
20.49
18.19
94
8.91
Gross margin%
28.97
30.22
27.96
30.62
28.99
28.90
31.19
29.53
30.45
8.86
12.86
29.53
29.87
45
20.74
Operating margin%
17.29
19.96
22.15
24.60
24.48
22.60
23.21
26.04
28.30
27.83
5.80
24.48
22.90
76
9.57
Net margin%
4.83
5.38
5.26
6.83
6.60
6.29
5.86
6.01
3.74
16.19
14.91
6.01
5.62
64
34.17
P/E ratio (avg)x
23.52
21.68
22.55
21.81
21.33
21.69
22.35
24.86
24.90
8.828
9.059
22.35
22.38
23
17.35
EV/EBITx
27.63
32.99
38.23
41.65
44.02
43.98
49.91
59.57
72.30
34.75
9.751
49.91
42.81
13
27.84
FCF yield (avg)%
29.03
30.20
31.83
29.10
31.47
30.02
29.37
32.25
34.57
2.54
28.26
31.47
30.11
63
5.95
FCF margin%
6.43
8.04
9.02
7.11
6.55
5.58
4.01
3.25
1.05
5.99
27.10
4.01
6.35
62
0.254
FCF / Net incomex
0.918
1.061
1.019
1.054
1.115
1.302
1.270
1.360
1.487
0.908
1.799
1.302
1.088
44
13.24
ROIC%
22.03
21.54
23.44
21.79
23.42
20.75
21.97
24.24
25.05
2.09
27.19
23.42
22.00
59
15.31
Return on equity%
29.86
32.52
29.84
31.76
33.58
32.75
31.20
31.07
32.82
2.50
25.68
32.75
32.14
31
21.49
Return on assets%
20.71
23.21
22.16
23.44
24.40
21.76
23.05
20.68
20.97
13.74
25.44
21.76
21.96
17
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
—
12.22%
9.12%
—
10.95
EPS growth%
20.40
18.60
20.01
18.36
16.61
19.15
21.83
19.27
17.78
19.18
18.78
19.15
19.21
83
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
3.16%
3.51%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
5.86%
6.13%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
—
0.01
0.01
0.01
0.01
—
—
0.87%
(1.12%)
—
18.14
Div yield (avg)%
21.18
22.75
23.63
22.82
21.53
19.57
19.52
17.08
14.13
19.78
12.95
19.52
21.35
54
20.12
Payout ratio%
1.25
0.40
0.40
0.40
0.40
1.46
1.94
1.42
0.40
16.42
23.64
1.42
0.82
44
186.1
Shares (diluted)M
341.4
366.1
434.2
482.0
472.6
479.6
516.3
504.3
566.3
181.7
179.3
3.28%
7.39%
55
28.16
Buyback yield%
18.83
16.58
17.69
18.61
20.27
20.16
21.14
21.36
20.82
15.94
18.29
20.82
20.21
58
0.843
D/E ratiox
2.616
3.007
3.388
3.206
3.149
3.166
3.673
3.949
3.750
1.039
0.228
3.673
3.186
63
0.656
Enterprise value$M
2.016
2.326
2.602
3.097
3.204
3.383
3.901
4.251
4.747
0.951
1.360
8.92%
10.51%
31
0.207
LT debt$M
1.907
1.826
2.094
2.422
2.538
2.662
3.095
3.269
3.355
0.968
1.025
6.74%
6.25%
34
Revenue
$2.054M
2.99%
1.00×
Cost of revenue
$1.317M
2.73%
0.97×
Operating expenses
$0.255M
3.53%
1.05×
Property and equipment
18.36%
Goodwill & intangibles
17.63%
Spread over hurdle
12.17%