3.739
Revenue$M
3.627
3.950
4.282
4.612
5.009
5.333
5.636
6.210
6.670
3.937
4.253
7.66%
7.72%
27
22.07
Revenue growth%
6.46
4.47
5.70
6.08
3.16
6.04
3.67
5.94
4.27
24.56
8.45
4.27
5.08
58
11.65
Gross margin%
7.11
4.94
7.68
8.73
9.49
8.22
8.99
8.80
8.31
23.83
3.17
8.80
8.52
70
8.56
Operating margin%
36.90
35.38
33.74
30.89
31.69
33.77
34.70
34.51
37.07
17.91
17.57
34.51
34.26
46
6.41
Net margin%
0.40
1.99
1.15
0.40
2.93
2.65
0.40
2.22
2.80
26.35
8.46
2.65
1.57
83
12.57
P/E ratio (avg)x
50.50
53.39
55.28
54.50
54.45
55.15
55.67
53.58
58.99
25.62
16.11
55.15
54.47
52
19.46
EV/EBITx
12.17
12.60
14.29
14.68
16.57
19.11
18.50
19.65
22.00
20.75
26.58
19.11
15.62
83
17.25
FCF yield (avg)%
20.33
21.90
21.05
20.75
19.49
22.06
23.60
20.67
18.51
9.49
13.78
20.67
20.71
33
3.15
FCF margin%
2.92
0.70
0.40
0.40
0.40
3.24
5.06
3.39
6.38
16.09
15.33
3.39
3.08
33
0.222
FCF / Net incomex
1.059
1.106
1.032
1.128
1.095
1.148
1.232
1.292
1.203
0.167
1.212
1.203
1.117
87
23.89
ROIC%
6.44
5.71
5.80
7.10
4.53
5.83
4.35
2.58
1.62
20.95
4.93
4.35
5.25
82
18.11
Return on equity%
11.44
11.14
10.90
8.62
10.62
11.96
14.67
16.60
15.74
14.43
19.12
14.67
11.70
80
7.10
Return on assets%
14.28
16.46
18.35
16.27
17.81
17.66
18.47
18.89
17.18
29.76
21.60
17.81
17.42
79
0.44
EPS$
0.25
0.22
0.21
0.22
0.20
0.22
0.24
0.25
0.27
0.48
0.49
4.09%
1.67%
—
6.62
EPS growth%
31.33
30.08
30.51
31.99
29.70
31.12
33.44
36.01
34.09
18.23
25.34
33.44
31.40
16
0.65
Bookvalue per sh$
0.59
0.62
0.64
0.56
0.56
0.56
0.53
0.48
0.46
0.44
0.53
(3.97%)
(1.36%)
—
0.92
FCF per share$
1.16
1.30
1.48
1.61
1.50
1.50
1.71
1.91
2.04
0.57
0.58
4.90%
5.46%
—
0.52
Dividend per sh$
0.56
0.52
0.48
0.48
0.48
0.46
0.47
0.45
0.43
0.41
0.72
(2.37%)
(3.96%)
—
27.35
Div yield (avg)%
29.12
29.64
26.97
24.63
25.21
27.76
25.86
26.61
29.45
15.95
4.18
26.61
27.37
92
3.98
Payout ratio%
13.53
11.44
13.62
15.64
16.19
15.37
17.25
18.53
18.09
29.81
24.73
17.25
15.50
22
3.117
Shares (diluted)M
5.388
5.815
6.027
6.400
6.678
6.886
7.690
7.580
7.864
3.035
2.996
4.21%
6.37%
21
29.74
Buyback yield%
27.91
25.65
22.76
21.95
21.36
19.16
19.07
16.70
14.27
3.81
25.71
19.07
21.65
75
1.114
D/E ratiox
1.825
1.726
1.951
1.804
1.969
2.191
2.116
2.163
2.265
0.572
0.274
2.163
1.960
62
2.989
Enterprise value$M
4.925
5.207
5.525
5.054
4.480
4.277
4.083
3.788
3.791
0.642
2.854
(5.59%)
(3.36%)
68
5.836
LT debt$M
4.688
5.072
4.681
4.746
4.739
4.408
4.116
4.339
4.764
2.837
1.898
0.08%
(0.45%)
41
Revenue
$6.670M
7.72%
1.00×
Cost of revenue
$3.933M
7.81%
1.01×
Operating expenses
$1.348M
7.99%
1.03×
Property and equipment
19.63%