5.099
Revenue$M
6.685
7.184
7.583
7.997
8.566
8.916
9.469
10.29
11.13
11.59
5.365
6.24%
6.20%
50
5.86
Revenue growth%
28.74
30.76
31.76
34.04
32.68
32.04
32.14
35.08
33.83
33.13
12.10
33.13
32.41
11
24.98
Gross margin%
9.62
11.29
8.76
7.98
8.55
7.55
4.89
6.58
8.94
11.32
18.51
7.55
8.65
43
9.92
Operating margin%
21.42
19.82
21.58
19.95
22.11
19.88
19.64
18.06
19.30
18.38
10.00
19.30
19.85
15
25.47
Net margin%
25.91
26.10
24.89
25.67
24.29
21.50
21.36
19.02
21.57
18.79
20.07
21.36
22.93
80
14.55
P/E ratio (avg)x
26.41
25.10
23.73
26.55
28.76
26.54
25.67
25.58
24.09
22.26
9.097
25.58
25.63
13
6.901
EV/EBITx
16.38
16.62
15.89
18.31
20.83
23.72
26.95
27.03
28.20
30.10
20.69
27.03
22.27
6
24.67
FCF yield (avg)%
18.67
19.68
20.45
23.18
24.28
26.88
24.32
24.83
22.83
24.21
4.69
24.32
23.69
52
3.99
FCF margin%
22.59
22.74
23.40
25.55
28.30
27.93
29.26
27.43
25.97
23.76
19.23
27.43
25.76
41
1.687
FCF / Net incomex
0.865
0.878
0.788
0.808
0.747
0.774
0.823
0.827
0.781
0.793
1.554
0.793
0.801
16
9.39
ROIC%
12.90
13.44
12.00
11.82
12.30
14.77
14.11
13.08
14.63
15.00
23.10
14.63
13.26
46
18.23
Return on equity%
33.23
30.58
31.99
30.55
30.11
31.92
33.86
34.94
32.20
34.64
29.52
33.86
32.09
67
3.83
Return on assets%
28.08
25.68
27.21
29.05
27.91
30.40
29.75
31.85
31.70
31.48
8.74
31.48
29.40
16
—
EPS$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.36%
3.54%
—
22.73
EPS growth%
13.43
12.66
13.79
13.52
16.46
16.03
16.37
14.11
12.57
10.71
18.36
14.11
13.65
31
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.02
—
0.89%
3.21%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
6.87%
8.06%
—
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
—
(2.61%)
(0.18%)
—
8.37
Div yield (avg)%
26.24
27.66
26.58
26.00
28.54
25.64
24.38
22.62
21.54
21.24
14.84
22.62
25.82
40
28.70
Payout ratio%
26.32
23.50
22.50
22.56
21.03
18.85
15.91
14.75
12.59
13.64
29.57
14.75
19.94
52
550.7
Shares (diluted)M
745.9
745.8
692.0
780.2
812.6
829.8
776.8
854.5
934.9
970.7
567.7
3.62%
1.94%
72
13.96
Buyback yield%
18.49
16.30
16.82
17.12
19.80
20.72
20.84
20.78
22.72
22.09
26.15
20.84
20.26
86
1.177
D/E ratiox
1.859
2.212
2.509
2.537
2.530
2.816
3.376
4.067
4.344
5.169
0.546
4.067
2.677
41
1.358
Enterprise value$M
3.034
2.966
3.503
3.908
3.961
4.241
4.138
4.186
4.808
4.828
11.11
4.04%
5.98%
47
6.153
LT debt$M
4.666
4.198
4.718
4.333
4.440
4.120
4.346
4.821
4.973
4.977
7.397
2.31%
0.53%
89
Revenue
$11.59M
6.20%
1.00×
Cost of revenue
$7.382M
6.27%
1.01×
Operating expenses
$2.679M
5.84%
0.97×
Property and equipment
16.33%
Spread over hurdle
(4.48%)