4.942
Revenue$M
7.559
8.122
8.692
9.084
9.315
9.996
10.36
11.01
11.48
11.98
5.356
5.16%
4.98%
41
3.14
Revenue growth%
26.19
28.43
27.47
28.52
30.42
31.41
31.59
31.32
30.79
31.68
20.54
31.41
30.61
69
24.55
Gross margin%
12.49
12.93
15.16
18.07
20.02
19.35
16.49
15.35
13.70
12.40
5.89
15.35
15.26
14
11.28
Operating margin%
12.09
10.79
10.88
13.09
11.35
11.99
13.84
13.27
14.65
12.29
27.27
13.27
12.19
41
14.26
Net margin%
21.09
18.62
17.27
16.04
15.32
15.92
17.29
18.23
20.21
21.76
4.76
18.23
17.76
18
25.88
P/E ratio (avg)x
30.36
33.06
37.46
35.81
37.27
37.46
39.24
41.96
43.17
49.36
27.86
41.96
37.46
91
15.80
EV/EBITx
33.84
32.87
32.64
36.96
37.60
36.42
35.09
37.27
37.83
41.26
22.56
37.27
36.69
77
14.32
FCF yield (avg)%
13.89
12.81
10.25
8.73
6.80
6.10
7.44
7.81
7.33
4.99
22.99
7.33
7.62
41
10.21
FCF margin%
7.03
5.89
7.99
5.19
2.51
5.24
4.62
2.71
2.45
3.51
15.92
3.51
4.90
29
1.263
FCF / Net incomex
0.929
1.080
1.068
1.069
1.149
1.299
1.228
1.321
1.376
1.571
0.955
1.321
1.189
90
5.37
ROIC%
11.42
9.11
8.87
8.37
10.96
8.63
8.20
10.57
12.45
11.31
22.53
10.57
9.84
41
20.99
Return on equity%
12.39
11.17
11.35
12.89
15.08
12.69
12.61
10.43
12.80
15.56
26.02
12.69
12.65
22
27.57
Return on assets%
16.84
13.97
14.38
14.23
13.81
12.30
11.25
14.19
13.90
16.39
5.44
13.90
14.08
20
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.75%
6.78%
—
27.56
EPS growth%
24.52
24.29
26.03
27.13
27.79
30.63
29.76
28.81
31.57
33.56
12.97
30.63
28.30
20
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(6.15%)
(3.30%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(5.11%)
(2.88%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
7.55%
6.70%
—
20.34
Div yield (avg)%
22.98
24.03
24.98
24.42
27.23
26.14
25.69
27.09
28.95
26.12
29.62
26.14
25.90
22
21.07
Payout ratio%
13.67
11.62
9.32
9.75
10.52
13.27
12.23
9.71
11.69
12.12
17.32
12.12
11.66
94
0.993
Shares (diluted)B
1.216
1.174
1.367
1.582
1.517
1.767
2.016
2.311
2.266
2.250
0.971
8.21%
6.55%
83
13.51
Buyback yield%
26.34
26.91
27.61
28.92
30.13
28.91
31.64
33.27
35.17
32.58
14.55
32.58
29.52
31
1.508
D/E ratiox
0.668
0.738
0.686
0.606
0.559
0.549
0.598
0.564
0.489
0.466
1.441
0.549
0.581
24
2.221
Enterprise value$M
1.184
1.282
1.238
1.337
1.322
1.244
1.185
1.131
1.170
1.098
7.599
(3.64%)
(0.85%)
93
1.881
LT debt$M
9.218
9.158
10.56
11.23
11.68
11.51
12.21
12.36
14.52
16.24
6.662
6.81%
6.82%
21
Revenue
$11.98M
4.98%
1.00×
Cost of revenue
$8.245M
4.80%
0.98×
Operating expenses
$1.697M
4.70%
0.97×
Goodwill & intangibles
17.74%
Property and equipment
17.58%