0.685
Revenue$M
2.653
2.750
2.739
2.805
2.828
2.850
2.923
2.945
2.949
3.074
0.702
1.69%
1.84%
75
15.80
Revenue growth%
0.40
2.92
2.07
4.76
6.21
6.85
4.10
2.52
1.25
3.49
14.49
3.49
3.20
60
3.15
Gross margin%
28.84
31.33
32.52
29.97
30.99
29.06
31.14
28.70
28.61
26.60
9.00
28.70
29.52
21
20.93
Operating margin%
11.12
13.61
14.47
16.40
17.77
19.97
19.88
18.78
17.88
16.70
4.62
18.78
17.24
17
4.90
Net margin%
0.44
2.31
1.27
4.19
5.26
6.71
5.15
8.14
7.17
4.29
7.80
6.71
4.72
6
19.03
P/E ratio (avg)x
16.02
18.17
17.57
19.19
19.61
21.08
20.40
23.23
22.33
21.36
33.53
21.36
20.00
43
28.68
EV/EBITx
12.75
12.08
11.49
12.38
13.12
14.66
15.04
14.31
16.64
15.91
26.85
15.04
13.71
31
29.72
FCF yield (avg)%
29.62
32.10
30.34
30.10
30.18
32.12
30.29
29.16
28.72
26.57
3.24
29.16
30.14
54
16.70
FCF margin%
4.33
6.82
6.86
6.43
5.58
6.50
7.87
5.63
8.55
8.03
24.99
7.87
6.66
15
1.740
FCF / Net incomex
1.262
1.248
1.195
1.118
1.153
0.987
1.009
1.071
1.071
1.031
1.390
1.031
1.094
54
2.70
ROIC%
8.75
8.05
8.13
10.41
9.90
7.28
5.96
7.77
7.84
5.27
11.31
7.28
7.95
83
11.62
Return on equity%
12.54
13.78
10.95
12.07
11.07
10.46
8.71
10.39
12.10
13.97
7.39
10.46
11.57
88
5.81
Return on assets%
18.05
15.83
16.11
17.71
17.30
17.46
16.46
18.76
19.69
18.52
5.03
18.52
17.59
90
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
3.31%
2.54%
—
9.94
EPS growth%
17.92
19.48
17.07
19.79
16.89
15.27
16.55
17.52
20.34
22.20
2.90
17.52
17.72
57
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
4.33%
3.90%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.34%
6.02%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.96%
3.26%
—
18.19
Div yield (avg)%
7.05
8.19
8.79
7.61
6.75
9.30
7.41
5.39
7.68
6.47
29.31
7.41
7.51
51
6.77
Payout ratio%
20.41
20.98
18.78
20.35
21.91
21.23
21.70
19.87
20.24
19.28
20.25
20.24
20.38
34
565.6
Shares (diluted)M
674.6
746.5
780.7
840.2
917.6
855.2
895.8
839.3
847.7
810.8
558.9
(2.44%)
1.67%
7
5.23
Buyback yield%
4.56
5.29
3.95
6.89
6.37
4.27
5.03
5.06
3.60
3.10
16.17
4.27
4.79
16
0.785
D/E ratiox
0.664
0.632
0.609
0.571
0.536
0.491
0.506
0.543
0.486
0.450
1.618
0.491
0.539
24
0.521
Enterprise value$M
1.630
1.840
1.768
1.617
1.633
1.628
1.633
1.802
1.764
2.013
2.689
4.28%
2.86%
51
0.779
LT debt$M
3.965
4.677
4.942
4.913
5.312
5.828
6.877
7.981
7.881
7.861
1.395
8.15%
8.54%
11
Revenue
$3.074M
1.84%
1.00×
Cost of revenue
$1.784M
1.96%
1.01×
Operating expenses
$0.713M
1.40%
0.96×
Property and equipment
15.48%