1.373
Revenue$M
3.169
3.328
3.393
3.581
3.808
3.988
4.108
4.307
4.490
4.587
1.446
3.79%
4.36%
63
24.94
Revenue growth%
17.09
15.49
18.19
15.41
12.92
13.41
11.34
9.84
11.62
11.01
4.02
11.34
13.17
8
24.08
Gross margin%
8.40
7.45
5.02
2.46
2.38
5.05
6.93
5.01
6.80
5.03
21.25
5.05
5.04
36
21.38
Operating margin%
37.65
38.28
38.70
37.22
35.91
34.97
37.16
36.34
35.90
34.22
8.74
35.90
36.75
44
5.08
Net margin%
12.41
14.63
13.72
12.39
13.25
13.66
11.09
13.81
15.61
15.76
12.84
13.81
13.69
81
36.02
P/E ratio (avg)x
26.60
25.99
27.45
26.56
31.25
32.90
36.26
35.50
39.40
38.08
30.51
36.26
32.07
65
18.93
EV/EBITx
11.38
11.84
12.91
13.65
15.00
15.00
14.27
14.93
15.70
15.51
24.58
15.00
14.60
22
2.40
FCF yield (avg)%
33.67
35.25
33.09
34.73
36.05
36.67
36.67
35.61
37.75
37.30
27.47
36.67
35.83
39
10.96
FCF margin%
16.00
16.44
16.60
18.38
18.72
17.25
14.47
11.50
11.53
11.10
3.00
11.53
16.22
42
0.651
FCF / Net incomex
0.342
0.374
0.351
0.353
0.358
0.401
0.394
0.458
0.535
0.575
1.222
0.458
0.384
56
22.90
ROIC%
24.48
24.96
25.29
22.40
24.36
22.12
25.09
25.54
25.54
23.15
13.30
25.09
24.72
39
29.28
Return on equity%
6.32
4.88
7.42
5.53
7.98
8.36
6.03
8.78
6.59
3.81
4.25
6.59
6.45
65
27.87
Return on assets%
18.49
19.63
21.12
20.31
19.96
18.74
18.50
18.37
21.17
21.40
29.76
18.74
19.79
14
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
8.92%
6.31%
—
27.79
EPS growth%
22.30
21.83
23.42
23.40
23.86
23.03
22.30
25.20
24.08
21.39
5.14
23.03
23.21
63
—
Bookvalue per sh$
0.01
0.01
—
—
—
—
0.01
0.01
0.01
0.01
0.01
6.00%
1.34%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(6.72%)
(3.33%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
0.86%
1.62%
—
12.71
Div yield (avg)%
4.48
3.17
3.11
0.40
0.40
0.40
0.43
0.40
0.40
1.69
28.60
0.40
0.41
14
28.29
Payout ratio%
13.38
13.31
15.23
14.28
15.81
18.37
18.17
20.99
18.58
18.53
10.69
18.53
16.99
21
215.5
Shares (diluted)M
216.6
233.6
221.4
242.4
214.7
208.6
230.2
204.4
195.6
180.2
212.4
(3.44%)
(1.79%)
27
14.98
Buyback yield%
27.16
27.03
27.85
26.96
24.47
22.63
22.71
22.17
22.37
23.63
20.24
22.63
24.05
78
1.520
D/E ratiox
0.344
0.383
0.346
0.367
0.373
0.331
0.343
0.349
0.384
0.369
1.789
0.349
0.358
71
2.579
Enterprise value$M
0.862
0.816
0.713
0.715
0.729
0.736
0.698
0.653
0.666
0.586
0.781
(4.28%)
(5.14%)
62
3.558
LT debt$M
1.249
1.257
1.189
1.370
1.416
1.491
1.679
1.634
1.923
1.830
0.825
5.26%
5.31%
69
Revenue
$4.587M
4.36%
1.00×
Cost of revenue
$3.211M
4.36%
1.00×
Operating expenses
$0.860M
4.52%
1.02×
Property and equipment
17.27%