0.282
Revenue$M
2.543
2.724
2.889
3.049
3.283
3.506
3.644
3.783
3.952
4.294
0.311
5.52%
6.01%
8
16.76
Revenue growth%
17.30
19.84
20.96
23.77
24.78
26.50
26.20
28.83
30.89
33.01
16.03
28.83
25.49
14
18.19
Gross margin%
26.26
27.67
27.36
26.24
23.69
24.69
26.70
25.34
26.67
26.16
29.13
26.16
26.25
14
17.59
Operating margin%
18.71
21.36
23.16
25.12
23.34
23.02
20.44
21.64
18.97
17.04
28.23
20.44
21.50
57
7.69
Net margin%
28.28
25.76
26.61
27.30
27.83
30.08
30.23
30.10
31.79
34.65
3.42
30.23
29.18
21
23.11
P/E ratio (avg)x
25.30
24.17
24.24
26.94
27.65
28.48
32.29
37.15
40.84
44.22
21.54
37.15
28.07
25
36.51
EV/EBITx
23.46
23.87
27.07
29.97
32.67
34.65
38.14
38.98
42.50
47.28
33.08
38.98
33.66
77
12.57
FCF yield (avg)%
24.18
24.30
24.12
22.79
25.65
23.69
23.07
21.38
20.89
23.49
9.84
23.07
23.59
35
19.77
FCF margin%
22.13
21.78
23.79
25.48
23.94
25.31
27.92
25.76
25.20
23.35
22.91
25.31
24.57
57
1.393
FCF / Net incomex
0.533
0.550
0.476
0.468
0.436
0.383
0.347
0.334
0.297
0.264
1.606
0.334
0.409
14
10.52
ROIC%
0.40
3.34
0.50
2.28
4.05
4.99
2.81
2.23
4.49
1.63
19.83
2.81
2.55
64
4.30
Return on equity%
27.80
26.12
27.67
25.74
24.66
25.45
25.75
27.32
29.99
31.01
27.60
27.32
26.72
58
24.54
Return on assets%
29.86
31.23
28.35
25.99
27.71
28.20
27.49
27.41
25.53
24.05
22.04
27.41
27.60
52
1.74
EPS$
1.13
1.17
1.24
1.43
1.60
1.73
1.71
1.85
2.15
2.03
1.84
4.82%
7.00%
—
23.53
EPS growth%
33.83
33.58
34.53
37.09
35.14
37.98
38.05
39.69
37.83
35.50
29.37
37.98
36.29
88
1.78
Bookvalue per sh$
0.63
0.65
0.60
0.65
0.71
0.68
0.64
0.59
0.62
0.54
0.38
(5.10%)
(0.66%)
—
1.96
FCF per share$
0.62
0.62
0.57
0.56
0.56
0.51
0.57
0.53
0.54
0.61
0.91
1.89%
0.54%
—
2.06
Dividend per sh$
0.89
0.97
1.07
1.21
1.20
1.34
1.45
1.62
1.81
1.81
0.48
8.56%
8.64%
—
15.65
Div yield (avg)%
14.59
13.18
12.41
9.61
8.72
11.14
8.29
9.01
9.29
7.29
8.43
9.01
9.45
65
29.92
Payout ratio%
27.47
25.67
26.45
29.21
28.13
26.65
25.88
25.81
25.49
27.41
21.82
25.88
26.55
11
2.332
Shares (diluted)M
3.729
3.603
3.510
4.004
3.786
4.248
4.714
5.380
5.932
6.610
2.387
11.79%
7.16%
87
10.08
Buyback yield%
19.06
16.54
16.22
14.33
15.88
17.42
19.56
17.49
16.00
15.47
23.42
17.42
16.38
40
1.715
D/E ratiox
1.812
1.697
1.575
1.733
1.637
1.807
1.868
1.812
1.973
2.180
0.511
1.868
1.810
84
3.730
Enterprise value$M
4.932
5.432
6.305
7.014
7.178
6.904
6.701
6.348
7.206
7.702
1.878
1.42%
5.66%
35
2.350
LT debt$M
2.839
3.273
3.781
4.127
4.129
4.633
5.193
5.141
5.699
5.740
2.890
6.81%
6.56%
82
Revenue
$4.294M
6.01%
1.00×
Cost of revenue
$2.682M
6.08%
1.01×
Operating expenses
$0.875M
5.92%
0.99×
Property and equipment
18.94%
Cash and investments
17.37%
Spread over hurdle
77.00%