2.997
Revenue$M
1.753
1.871
2.062
2.224
2.432
2.608
2.879
3.134
3.348
3.632
3.129
8.36%
8.26%
28
13.97
Revenue growth%
18.79
19.30
20.83
20.92
23.07
20.77
21.34
22.18
21.24
20.81
24.54
21.24
20.88
90
4.22
Gross margin%
6.72
4.54
6.26
8.84
11.59
11.53
12.65
15.43
14.43
12.03
16.85
12.65
11.56
82
26.18
Operating margin%
21.37
23.28
20.48
23.14
20.64
18.53
17.25
16.70
13.85
13.10
26.29
16.70
19.50
68
15.43
Net margin%
23.42
22.79
24.40
25.87
25.93
23.25
20.88
21.97
24.60
25.28
20.90
23.25
23.91
42
26.05
P/E ratio (avg)x
34.38
41.77
44.15
50.48
50.16
55.98
67.03
73.41
77.66
87.89
20.31
73.41
53.23
85
18.04
EV/EBITx
17.31
16.50
14.57
14.85
13.17
13.16
13.70
12.57
11.49
12.20
18.31
12.57
13.44
73
28.74
FCF yield (avg)%
19.18
20.90
21.54
22.49
23.18
23.98
25.71
24.54
24.94
25.59
27.41
24.94
23.58
15
4.15
FCF margin%
21.90
19.61
17.88
15.77
16.69
14.97
17.02
16.16
13.46
12.67
22.62
14.97
16.42
90
1.365
FCF / Net incomex
0.497
0.471
0.509
0.471
0.460
0.473
0.431
0.452
0.392
0.418
0.893
0.431
0.465
50
2.20
ROIC%
26.55
28.56
28.13
25.58
25.72
24.94
26.98
27.68
25.79
28.27
15.02
26.98
26.77
35
16.33
Return on equity%
8.52
6.79
5.52
2.88
5.83
7.08
5.23
4.17
3.47
6.39
26.89
5.23
5.68
94
29.41
Return on assets%
16.54
17.30
19.22
17.72
18.40
18.40
19.80
16.94
16.38
15.83
2.65
16.94
17.51
69
0.49
EPS$
0.32
0.35
0.35
0.35
0.32
0.29
0.27
0.27
0.28
0.26
0.55
(3.81%)
(3.10%)
—
26.06
EPS growth%
25.58
25.50
24.54
27.07
25.67
27.87
27.77
25.19
26.18
27.19
13.00
27.19
25.93
83
0.45
Bookvalue per sh$
0.41
0.42
0.44
0.52
0.58
0.68
0.78
0.87
1.04
1.16
0.53
14.88%
12.53%
—
0.08
FCF per share$
0.30
0.32
0.37
0.36
0.35
0.37
0.42
0.48
0.52
0.50
0.52
7.16%
6.38%
—
0.36
Dividend per sh$
0.15
0.14
0.15
0.13
0.11
0.12
0.11
0.11
0.12
0.13
0.28
2.31%
(3.25%)
—
5.16
Div yield (avg)%
23.47
23.51
24.79
26.36
26.36
28.72
31.71
30.47
28.51
28.74
22.10
28.74
27.44
61
27.75
Payout ratio%
0.40
2.94
4.55
1.78
0.40
3.32
5.85
7.82
8.06
10.19
2.19
7.82
3.93
51
2.924
Shares (diluted)M
3.105
2.994
2.872
3.116
3.386
3.811
3.939
4.497
5.008
4.828
2.952
7.35%
5.20%
61
7.63
Buyback yield%
16.08
17.68
15.35
12.35
13.55
14.53
14.62
12.71
13.30
15.71
15.66
14.53
14.57
82
1.343
D/E ratiox
0.789
0.796
0.741
0.692
0.726
0.753
0.764
0.743
0.688
0.649
0.403
0.743
0.742
61
0.186
Enterprise value$M
2.729
2.505
2.735
2.856
2.859
2.836
3.148
2.891
3.034
2.772
3.011
(0.62%)
(0.34%)
70
1.221
LT debt$M
2.662
2.982
3.201
2.871
3.177
3.573
3.386
3.807
4.041
4.212
3.243
5.80%
5.67%
60
Revenue
$3.632M
8.26%
1.00×
Cost of revenue
$2.213M
8.38%
1.01×
Operating expenses
$0.450M
8.36%
1.01×
Goodwill & intangibles
18.13%
Property and equipment
16.82%