1.542
Revenue$M
2.770
3.031
3.277
3.538
3.907
4.238
4.654
5.036
5.452
5.788
1.583
8.18%
8.70%
69
25.57
Revenue growth%
14.66
14.10
15.77
16.98
16.66
14.88
14.10
16.77
16.05
14.11
27.18
14.88
15.33
56
8.94
Gross margin%
4.45
5.02
7.76
5.44
7.77
5.29
5.12
4.44
2.13
0.40
9.19
4.44
5.07
56
18.63
Operating margin%
22.88
25.22
25.73
28.49
28.77
29.44
30.46
29.28
27.78
25.59
13.72
29.28
28.13
32
14.71
Net margin%
30.53
32.32
31.13
30.02
31.52
30.79
29.41
29.65
29.30
29.29
20.50
29.41
30.28
80
12.15
P/E ratio (avg)x
30.34
32.14
33.30
33.23
36.04
40.32
43.66
46.14
47.12
44.26
27.49
44.26
38.18
91
6.239
EV/EBITx
10.26
9.819
9.136
9.033
7.910
7.942
8.589
9.375
8.263
8.618
20.32
8.589
8.825
25
12.56
FCF yield (avg)%
4.84
3.56
5.71
4.08
5.17
4.15
4.83
2.49
3.86
5.81
28.62
4.15
4.49
28
25.87
FCF margin%
3.47
0.90
2.08
1.63
0.70
0.40
0.40
3.02
2.05
1.08
6.38
1.08
1.35
22
1.106
FCF / Net incomex
1.140
1.181
1.322
1.311
1.440
1.446
1.386
1.366
1.533
1.738
1.493
1.446
1.376
18
22.91
ROIC%
5.70
4.60
7.12
7.19
6.40
3.90
4.71
2.43
5.10
2.97
18.93
3.90
4.91
88
24.70
Return on equity%
27.72
26.54
29.15
28.49
27.79
30.09
29.30
27.60
24.79
25.29
8.75
27.60
27.76
77
12.11
Return on assets%
22.94
25.77
28.18
30.04
27.65
27.94
26.76
28.07
26.34
27.07
24.96
27.07
27.36
38
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.04%
2.43%
—
8.67
EPS growth%
5.68
2.96
0.58
3.15
0.52
1.17
0.40
0.40
0.40
0.93
10.55
0.40
0.75
70
0.01
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.01
3.93%
4.10%
—
0.03
FCF per share$
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.03
6.89%
8.39%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
3.89%
2.63%
—
20.60
Div yield (avg)%
5.97
4.94
7.60
9.89
8.74
5.85
4.46
6.48
8.78
7.44
7.95
6.48
6.96
67
14.53
Payout ratio%
6.85
5.86
8.73
7.22
4.49
3.02
3.13
5.14
2.29
0.51
19.97
3.02
4.82
10
132.6
Shares (diluted)M
153.7
147.0
158.2
171.4
181.3
176.4
171.1
179.7
187.7
203.3
130.6
2.31%
4.01%
30
8.50
Buyback yield%
23.56
21.87
24.36
24.03
23.17
26.11
25.62
24.60
26.44
25.15
15.29
25.62
24.48
58
1.003
D/E ratiox
0.778
0.812
0.827
0.804
0.914
0.970
0.992
0.955
1.089
1.192
1.669
0.992
0.934
39
1.800
Enterprise value$M
1.848
1.661
1.838
2.016
1.850
1.757
1.649
1.516
1.524
1.501
1.775
(4.10%)
(1.99%)
78
1.256
LT debt$M
3.060
3.063
3.110
3.336
3.106
3.362
3.145
3.138
2.882
2.836
1.168
(1.80%)
(1.12%)
22
Revenue
$5.788M
8.70%
1.00×
Cost of revenue
$3.513M
8.62%
0.99×
Operating expenses
$1.217M
9.07%
1.03×
Property and equipment
19.54%
Goodwill & intangibles
17.54%