0.137
Revenue$M
0.136
0.150
0.161
0.177
0.194
0.210
0.227
0.239
0.261
0.279
0.153
7.50%
8.02%
38
8.96
Revenue growth%
20.25
19.70
17.88
17.18
14.61
16.46
15.77
14.93
12.20
14.15
6.27
14.93
16.11
26
8.22
Gross margin%
9.33
9.37
11.76
10.35
9.89
12.40
12.01
13.21
10.85
12.10
21.61
12.10
11.30
26
20.52
Operating margin%
18.87
17.51
18.04
17.73
18.14
16.73
16.82
19.66
20.44
20.07
28.16
19.66
18.09
68
10.96
Net margin%
13.15
13.39
13.31
11.06
9.22
10.62
10.70
12.91
15.10
13.38
20.44
12.91
13.03
26
15.74
P/E ratio (avg)x
16.29
17.11
16.38
16.74
17.48
17.38
16.71
17.77
17.48
15.88
32.87
17.38
16.93
71
12.07
EV/EBITx
22.76
23.38
25.33
26.71
30.30
34.27
36.32
34.94
35.32
39.67
32.79
35.32
32.29
91
19.06
FCF yield (avg)%
18.08
15.64
12.97
11.13
8.76
7.23
8.44
6.68
6.66
3.73
9.63
6.68
8.60
61
25.20
FCF margin%
30.17
32.35
30.19
30.23
31.58
28.69
30.77
30.27
32.91
35.22
28.49
30.77
30.52
24
0.268
FCF / Net incomex
1.752
1.924
2.136
2.258
2.506
2.637
2.892
2.946
2.579
2.862
0.647
2.862
2.543
74
16.39
ROIC%
16.81
17.39
14.65
12.38
10.61
13.20
10.95
9.69
10.82
8.36
12.94
10.82
11.66
22
12.31
Return on equity%
5.89
7.65
7.68
8.25
7.15
6.97
8.94
10.85
8.83
9.79
25.51
8.94
7.97
21
12.96
Return on assets%
21.87
22.29
24.99
24.36
21.44
21.28
21.05
21.66
22.69
23.14
6.71
21.66
22.08
9
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
3.05%
3.83%
—
14.78
EPS growth%
4.04
3.70
4.49
7.30
5.04
7.66
5.66
4.40
3.97
6.93
3.81
5.66
4.76
47
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
6.61%
4.92%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
8.26%
5.92%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
11.89%
10.67%
—
19.45
Div yield (avg)%
6.12
4.74
4.57
5.92
8.84
6.05
6.19
4.45
2.03
3.25
5.93
4.45
5.33
58
27.63
Payout ratio%
25.71
27.07
29.91
28.35
29.99
28.04
27.33
25.85
27.37
29.08
21.12
27.37
27.70
19
49.93
Shares (diluted)B
61.39
65.25
66.90
72.67
67.08
60.67
58.04
63.33
60.36
59.45
50.86
(2.39%)
(0.04%)
45
23.49
Buyback yield%
13.26
14.17
13.97
16.16
14.23
13.81
15.04
17.43
15.80
15.80
15.89
15.80
14.64
49
1.682
D/E ratiox
0.200
0.196
0.203
0.177
0.167
0.172
0.158
0.139
0.122
0.107
1.303
0.139
0.170
42
0.312
Enterprise value$M
0.162
0.194
0.201
0.210
0.240
0.277
0.322
0.339
0.402
0.393
0.128
10.37%
9.81%
68
0.072
LT debt$M
0.161
0.168
0.168
0.181
0.159
0.144
0.138
0.147
0.154
0.165
0.302
0.71%
(0.77%)
36
Revenue
$0.279M
8.02%
1.00×
Cost of revenue
$0.149M
7.69%
0.97×
Operating expenses
$0.057M
9.03%
1.10×
Goodwill & intangibles
18.14%
Property and equipment
13.69%
Spread over hurdle
(5.05%)