0.242
Revenue$M
2.051
2.090
2.114
2.137
2.229
2.321
2.356
2.414
2.441
2.554
0.270
2.76%
2.51%
49
9.76
Revenue growth%
12.15
9.69
7.65
6.97
7.67
8.42
6.52
6.98
9.43
12.03
22.30
8.42
8.05
37
12.18
Gross margin%
21.63
19.61
19.58
18.76
19.10
18.10
15.81
15.48
16.49
16.04
7.93
16.04
18.43
71
2.25
Operating margin%
20.65
18.00
20.61
22.33
21.35
22.87
22.43
20.17
18.55
19.21
8.04
20.17
20.63
73
5.83
Net margin%
25.20
25.23
23.83
24.85
21.98
19.94
20.61
22.00
21.32
24.14
12.23
21.32
22.91
36
25.70
P/E ratio (avg)x
49.76
57.68
62.85
64.03
72.59
79.29
80.07
94.80
92.76
91.91
29.93
91.91
75.94
89
6.273
EV/EBITx
21.55
23.11
21.81
21.33
18.75
18.80
16.92
17.78
15.89
15.81
33.55
16.92
18.77
58
19.72
FCF yield (avg)%
30.19
28.57
26.15
26.94
29.11
28.18
27.77
28.39
28.48
30.62
9.76
28.39
28.43
50
2.40
FCF margin%
0.40
0.73
1.02
3.71
1.33
4.05
4.02
3.68
3.79
6.42
14.60
4.02
3.69
92
0.594
FCF / Net incomex
0.788
0.912
1.035
1.058
1.241
1.334
1.483
1.462
1.469
1.564
1.558
1.469
1.288
48
6.33
ROIC%
1.76
0.40
0.40
0.40
2.84
3.27
0.90
0.40
0.40
0.40
2.49
0.40
0.40
22
27.55
Return on equity%
24.40
22.36
22.62
25.31
26.57
28.47
27.14
24.26
22.56
21.65
23.61
24.26
24.33
59
15.42
Return on assets%
20.67
22.59
19.78
18.68
16.17
17.88
18.36
20.00
20.83
19.88
28.54
19.88
19.83
14
0.49
EPS$
0.68
0.69
0.71
0.71
0.77
0.70
0.75
0.71
0.71
0.73
0.54
(1.00%)
1.00%
—
13.77
EPS growth%
12.72
10.96
9.49
9.35
11.97
12.35
11.01
8.46
8.20
10.91
3.38
10.91
10.93
81
0.57
Bookvalue per sh$
0.58
0.58
0.61
0.57
0.61
0.58
0.50
0.47
0.45
0.44
0.31
(6.15%)
(2.83%)
—
0.88
FCF per share$
0.96
1.07
1.24
1.44
1.43
1.43
1.58
1.86
2.05
2.08
0.28
7.77%
8.52%
—
0.41
Dividend per sh$
0.58
0.65
0.67
0.68
0.61
0.57
0.58
0.64
0.63
0.60
0.45
(0.53%)
(0.12%)
—
27.76
Div yield (avg)%
14.51
13.79
15.79
13.50
12.62
10.43
7.85
6.05
3.83
6.65
29.55
6.65
11.53
21
5.95
Payout ratio%
25.53
27.99
27.08
26.14
25.44
23.81
25.49
22.50
21.22
21.88
5.91
22.50
25.46
63
1.942
Shares (diluted)M
2.200
2.481
2.662
2.833
3.315
3.653
4.224
4.223
4.160
4.396
1.972
5.81%
7.81%
14
6.65
Buyback yield%
15.31
15.25
15.15
14.01
16.43
15.31
15.39
16.04
18.58
20.17
20.60
16.04
15.35
82
1.603
D/E ratiox
0.666
0.672
0.677
0.714
0.758
0.781
0.817
0.858
0.787
0.718
1.394
0.787
0.738
22
0.555
Enterprise value$M
0.911
0.984
1.015
1.088
1.103
1.134
1.120
0.979
0.980
0.867
1.145
(4.71%)
0.42%
54
0.119
LT debt$M
0.197
0.221
0.215
0.243
0.248
0.261
0.262
0.270
0.300
0.287
1.867
2.94%
5.05%
25
Revenue
$2.554M
2.51%
1.00×
Cost of revenue
$1.488M
2.61%
1.01×
Operating expenses
$0.442M
1.87%
0.94×
Property and equipment
17.28%