2.395
Revenue$M
4.186
4.256
4.379
4.472
4.647
4.887
5.132
5.255
5.432
5.642
2.545
3.96%
3.61%
93
5.13
Revenue growth%
20.94
23.76
23.53
22.36
19.94
20.38
19.01
16.77
16.80
19.10
22.88
19.01
20.16
35
22.80
Gross margin%
30.99
28.18
30.04
30.81
30.07
28.75
28.59
26.11
24.69
25.77
4.21
26.11
28.67
94
10.79
Operating margin%
21.13
19.41
21.49
19.49
19.15
19.26
17.19
16.10
17.47
19.94
24.31
17.47
19.33
63
5.96
Net margin%
9.55
6.65
9.45
6.96
9.89
7.95
6.86
8.04
8.38
11.03
24.76
8.04
8.21
27
9.933
P/E ratio (avg)x
16.66
18.35
19.58
21.37
22.19
24.35
29.01
35.04
37.88
42.07
13.57
35.04
23.27
13
19.61
EV/EBITx
19.23
20.96
21.05
22.03
21.70
21.37
18.59
19.59
19.60
20.70
22.64
19.60
20.83
15
6.06
FCF yield (avg)%
3.67
1.20
1.10
1.94
4.92
7.60
10.44
12.45
13.39
14.62
16.43
12.45
6.26
90
9.65
FCF margin%
17.12
16.73
16.21
14.56
15.81
14.53
13.05
12.26
10.75
12.40
19.01
12.40
14.54
46
1.786
FCF / Net incomex
0.579
0.637
0.633
0.717
0.811
0.950
1.111
1.190
1.295
1.269
0.868
1.190
0.880
33
13.07
ROIC%
9.99
9.56
9.30
11.50
13.83
10.96
11.69
8.86
9.44
8.46
3.88
9.44
9.78
75
10.59
Return on equity%
25.87
23.92
22.67
23.66
20.86
21.98
21.51
18.87
16.68
18.92
29.76
18.92
21.74
60
19.78
Return on assets%
14.89
17.20
18.99
16.10
15.84
15.23
12.78
15.26
18.08
17.11
9.35
15.26
15.97
50
—
EPS$
0.01
0.01
0.01
0.01
—
—
—
—
—
—
—
(3.98%)
(4.41%)
—
12.10
EPS growth%
24.12
24.33
25.82
28.04
27.76
26.89
27.68
30.48
28.58
28.05
5.96
28.05
27.72
36
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(2.37%)
(3.87%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(1.45%)
(2.06%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.73%)
(2.89%)
—
22.87
Div yield (avg)%
30.89
33.54
33.17
34.95
36.61
34.09
32.73
32.38
30.83
31.92
12.57
32.38
32.95
60
18.59
Payout ratio%
22.35
23.65
20.82
22.63
23.41
24.95
24.41
26.13
25.85
28.82
6.34
25.85
24.03
64
302.7
Shares (diluted)M
247.1
255.6
232.8
247.3
256.4
260.2
229.8
246.5
270.0
277.4
301.1
1.59%
1.45%
53
17.31
Buyback yield%
26.39
27.87
26.87
25.68
26.97
25.49
24.94
23.06
22.95
20.61
22.98
23.06
25.58
19
1.690
D/E ratiox
1.711
1.826
1.649
1.469
1.584
1.706
1.485
1.485
1.604
1.567
0.828
1.567
1.594
87
2.756
Enterprise value$M
2.932
2.881
2.567
2.227
2.008
1.967
1.801
1.840
1.642
1.626
2.241
(4.13%)
(6.37%)
79
4.304
LT debt$M
1.315
1.199
1.313
1.181
1.073
1.178
1.285
1.290
1.305
1.335
2.034
4.46%
0.59%
70
Revenue
$5.642M
3.61%
1.00×
Cost of revenue
$3.835M
3.56%
1.00×
Operating expenses
$0.745M
4.23%
1.06×
Property and equipment
18.61%