0.377
Revenue$M
4.954
5.129
5.438
5.669
5.998
6.190
6.423
6.644
6.950
7.313
0.402
4.05%
4.70%
40
28.79
Revenue growth%
20.47
23.20
25.17
24.52
22.87
24.76
25.34
25.10
23.42
26.08
20.48
25.10
24.64
34
8.08
Gross margin%
8.64
10.24
8.30
9.27
10.51
11.15
13.09
11.34
11.29
8.39
2.82
11.29
10.38
33
21.07
Operating margin%
30.83
31.61
30.69
33.41
32.65
29.89
29.56
28.80
27.19
25.90
12.04
28.80
30.29
29
9.06
Net margin%
18.22
15.73
14.62
13.77
11.79
10.10
12.43
9.51
7.24
10.11
10.60
10.10
12.11
67
32.99
P/E ratio (avg)x
55.19
61.12
69.41
69.46
76.22
77.80
86.09
93.18
95.91
110.0
35.91
93.18
77.01
51
7.328
EV/EBITx
19.21
20.33
19.12
17.58
16.86
18.11
15.23
13.51
11.87
10.85
13.07
13.51
17.22
46
6.76
FCF yield (avg)%
23.44
24.08
23.80
24.70
23.93
23.96
23.71
24.29
24.41
21.81
29.24
23.96
23.95
27
27.22
FCF margin%
12.52
12.23
10.58
12.31
12.95
10.59
7.77
6.75
8.59
9.72
12.25
8.59
10.58
15
1.474
FCF / Net incomex
0.831
0.948
1.042
1.146
1.072
1.097
1.151
1.094
1.068
1.026
0.222
1.094
1.070
17
8.27
ROIC%
12.22
14.16
13.69
16.00
13.95
14.45
12.22
10.78
8.39
9.49
22.60
10.78
12.96
51
14.49
Return on equity%
14.50
16.57
13.71
12.18
12.01
11.43
12.54
9.60
10.74
10.21
8.06
10.74
12.10
69
19.53
Return on assets%
23.69
24.56
23.91
21.36
19.00
20.85
20.16
18.97
20.34
18.19
22.22
20.16
20.59
80
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
7.62%
8.00%
—
11.17
EPS growth%
23.08
25.53
26.38
24.54
21.76
21.35
19.60
17.80
20.03
18.92
21.19
19.60
21.55
59
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
6.44%
4.26%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
5.95%
8.99%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
4.24%
4.90%
—
27.17
Div yield (avg)%
19.94
18.83
21.43
24.30
22.41
20.41
19.49
20.34
22.63
23.76
25.48
20.41
20.92
52
22.47
Payout ratio%
30.31
31.92
32.88
30.33
28.15
25.24
23.06
21.61
22.53
21.99
25.77
22.53
26.70
89
248.6
Shares (diluted)M
264.6
289.3
284.9
321.6
307.7
305.6
315.2
346.4
388.9
454.9
256.9
8.13%
6.20%
47
4.73
Buyback yield%
23.04
20.79
22.02
24.25
23.25
22.80
24.91
26.66
27.40
27.89
19.55
26.66
23.75
49
0.922
D/E ratiox
0.903
0.905
0.880
0.817
0.867
0.797
0.766
0.741
0.667
0.600
0.489
0.741
0.807
33
6.683
Enterprise value$M
3.419
3.179
3.358
3.147
2.901
2.842
3.070
2.733
2.722
2.367
5.564
(3.99%)
(4.67%)
33
0.839
LT debt$M
7.787
7.882
8.242
9.647
9.146
10.40
10.75
12.19
14.11
16.07
0.960
11.93%
8.39%
52
Revenue
$7.313M
4.70%
1.00×
Cost of revenue
$4.654M
4.71%
1.00×
Operating expenses
$1.194M
4.95%
1.02×
Property and equipment
17.30%