0.491
Revenue$M
0.778
0.823
0.854
0.871
0.914
0.940
0.975
0.995
1.028
1.070
0.505
3.19%
3.60%
42
22.17
Revenue growth%
13.25
16.13
19.11
20.76
20.96
23.16
22.30
24.78
27.24
28.72
9.55
24.78
21.63
76
13.22
Gross margin%
24.06
22.08
22.26
22.91
20.41
21.02
18.74
16.87
18.43
18.44
23.00
18.44
20.71
16
19.77
Operating margin%
27.86
29.50
32.39
32.41
35.06
34.50
37.13
37.07
39.73
40.97
12.73
37.13
34.78
63
15.47
Net margin%
25.41
27.09
29.10
27.20
25.26
26.03
26.00
24.67
26.60
28.38
22.65
26.03
26.32
84
13.87
P/E ratio (avg)x
31.55
32.46
35.72
39.87
38.34
39.15
41.79
44.55
46.32
48.68
24.81
44.55
39.51
68
35.72
EV/EBITx
9.640
10.32
10.01
10.93
9.919
10.18
8.782
8.960
9.796
9.256
9.520
9.256
9.858
73
20.19
FCF yield (avg)%
19.55
22.25
22.61
24.72
23.70
25.44
22.84
22.59
20.84
22.81
28.55
22.81
22.71
51
27.30
FCF margin%
5.26
3.46
2.89
4.60
4.01
6.45
6.12
4.65
5.40
5.15
17.81
5.40
4.90
32
0.528
FCF / Net incomex
1.233
1.160
1.076
1.112
1.158
1.243
1.262
1.263
1.370
1.396
1.755
1.263
1.238
50
5.24
ROIC%
29.27
28.81
29.19
29.75
29.68
27.02
24.65
23.11
23.08
20.88
29.38
23.11
27.92
14
28.78
Return on equity%
19.49
16.70
16.02
18.43
19.46
20.54
21.32
20.81
22.57
23.78
28.25
21.32
20.02
77
13.04
Return on assets%
24.55
25.43
23.10
24.13
23.17
25.27
23.69
21.97
24.20
25.09
26.58
24.20
24.16
87
—
EPS$
—
—
—
—
—
—
—
—
0.01
—
—
4.13%
6.39%
—
2.05
EPS growth%
29.02
29.51
29.58
29.92
30.11
33.08
31.45
31.60
31.10
29.89
17.12
31.45
30.01
87
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
5.74%
7.12%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
5.65%
6.10%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.89%
2.22%
—
4.94
Div yield (avg)%
6.54
4.86
4.86
4.43
6.78
8.02
6.68
5.03
5.22
3.15
19.40
5.22
5.12
53
15.54
Payout ratio%
12.30
9.53
11.80
10.89
13.12
13.55
14.31
13.01
11.51
12.00
17.10
13.01
12.15
34
71.34
Shares (diluted)M
109.3
104.4
94.93
101.4
100.1
98.37
107.6
102.7
115.3
106.0
70.14
1.16%
1.06%
56
25.80
Buyback yield%
3.77
4.86
6.86
9.26
11.75
10.00
11.51
12.43
11.00
10.37
4.50
11.00
10.18
6
0.851
D/E ratiox
0.591
0.576
0.649
0.639
0.719
0.748
0.877
1.003
1.052
1.167
0.319
1.003
0.734
15
0.229
Enterprise value$M
1.014
0.963
1.094
1.223
1.186
1.328
1.337
1.441
1.541
1.735
0.286
7.91%
6.79%
75
0.304
LT debt$M
0.573
0.586
0.595
0.652
0.700
0.705
0.838
0.866
1.034
1.202
0.313
11.42%
7.38%
23
Revenue
$1.070M
3.60%
1.00×
Cost of revenue
$0.713M
3.64%
1.00×
Operating expenses
$0.223M
3.57%
1.00×
Property and equipment
18.37%