0.726
Revenue$M
0.603
0.619
0.642
0.659
0.684
0.709
0.751
0.771
0.816
0.862
0.811
4.71%
4.24%
71
27.04
Revenue growth%
17.99
19.24
18.83
18.25
16.56
16.18
17.61
16.73
14.44
12.60
24.77
16.18
17.17
62
26.02
Gross margin%
24.79
25.23
24.86
24.95
24.95
23.22
23.58
22.71
22.43
22.70
10.92
22.71
24.18
8
10.05
Operating margin%
6.87
6.16
6.91
5.38
5.59
7.88
6.28
5.19
4.72
7.47
22.43
6.28
6.22
91
17.36
Net margin%
20.28
22.61
21.71
21.77
23.08
23.45
20.75
20.53
21.06
20.92
23.72
20.92
21.39
36
32.39
P/E ratio (avg)x
45.95
44.93
53.28
56.15
67.19
74.48
89.00
94.96
102.9
111.2
37.28
94.96
70.83
24
13.92
EV/EBITx
23.15
26.12
25.57
27.54
25.21
27.49
28.66
29.03
26.85
24.68
22.92
27.49
26.48
23
23.35
FCF yield (avg)%
12.20
15.18
13.02
15.48
14.44
11.75
14.17
14.86
11.89
9.98
4.42
11.89
13.60
66
6.08
FCF margin%
18.21
19.66
20.61
23.21
24.51
25.62
25.95
23.50
25.36
27.71
18.05
25.62
24.00
11
0.936
FCF / Net incomex
0.570
0.548
0.608
0.665
0.708
0.839
0.911
1.002
1.131
1.295
1.684
1.002
0.773
69
21.12
ROIC%
6.93
7.01
5.79
8.50
7.70
6.29
8.48
10.44
11.07
9.08
3.99
9.08
8.09
17
16.88
Return on equity%
18.88
20.22
20.08
20.38
20.86
19.57
17.80
17.52
19.92
17.29
12.68
17.80
19.75
29
6.86
Return on assets%
4.49
6.56
6.44
3.58
2.38
1.98
3.45
2.04
4.93
6.42
18.78
3.45
4.03
32
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.60%
0.97%
—
26.68
EPS growth%
5.32
6.93
6.26
7.31
6.26
3.86
5.72
3.26
4.16
4.35
12.00
4.16
5.52
16
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.19%)
(2.41%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(4.17%)
(1.11%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
1.87%
(0.74%)
—
26.41
Div yield (avg)%
25.08
27.83
30.50
32.00
33.07
32.11
32.03
30.04
31.79
34.42
5.58
32.03
31.89
30
13.86
Payout ratio%
15.00
17.10
19.46
20.37
19.76
21.80
23.56
21.05
21.20
18.84
12.14
21.20
20.07
88
1.676
Shares (diluted)B
1.271
1.393
1.270
1.253
1.283
1.436
1.374
1.541
1.389
1.504
1.612
3.24%
0.78%
37
6.48
Buyback yield%
20.13
22.68
23.85
26.79
27.89
26.87
25.28
24.82
23.16
22.62
12.01
24.82
24.33
61
0.101
D/E ratiox
0.311
0.289
0.302
0.311
0.330
0.344
0.349
0.372
0.376
0.359
0.530
0.359
0.337
83
0.222
Enterprise value$M
0.631
0.573
0.628
0.579
0.601
0.600
0.663
0.699
0.793
0.805
0.577
6.04%
2.25%
6
0.673
LT debt$M
0.117
0.123
0.131
0.129
0.129
0.123
0.119
0.130
0.132
0.132
0.123
0.41%
2.04%
32
Revenue
$0.862M
4.24%
1.00×
Cost of revenue
$0.419M
4.25%
1.00×
Operating expenses
$0.174M
3.61%
0.94×
Property and equipment
19.92%