1.506
Revenue$M
1.326
1.333
1.329
1.346
1.341
1.357
1.353
1.332
1.339
1.360
1.590
0.29%
0.42%
67
8.21
Revenue growth%
21.45
21.06
20.84
19.21
18.88
19.23
18.65
20.01
19.08
18.43
9.76
19.08
19.22
20
22.31
Gross margin%
9.64
10.45
13.08
15.30
16.24
15.67
14.69
16.53
16.51
16.98
3.10
16.51
15.49
12
12.01
Operating margin%
6.36
7.71
7.62
9.01
8.67
9.88
9.42
9.72
7.33
5.39
28.99
9.42
8.19
13
13.39
Net margin%
4.09
1.46
1.32
1.81
3.76
5.72
4.52
7.13
7.16
9.80
22.74
7.13
4.30
32
15.67
P/E ratio (avg)x
47.35
46.26
47.17
52.34
59.11
62.31
69.01
69.40
65.76
75.44
15.96
69.01
60.71
5
10.43
EV/EBITx
33.35
34.48
39.04
38.32
44.18
45.83
46.96
52.02
57.63
59.11
9.388
52.02
45.00
14
28.38
FCF yield (avg)%
11.97
13.53
14.47
12.80
15.26
16.92
17.75
17.36
18.80
18.18
21.88
17.75
16.09
49
12.32
FCF margin%
0.40
0.40
0.40
0.54
0.40
3.08
1.97
1.85
4.83
3.09
6.43
3.08
1.20
60
1.192
FCF / Net incomex
0.782
0.786
0.738
0.818
0.868
0.832
0.861
0.812
0.790
0.828
0.728
0.828
0.815
51
4.50
ROIC%
0.40
0.40
0.40
1.50
3.09
5.32
5.49
3.18
5.35
7.25
21.35
5.35
3.13
54
24.00
Return on equity%
26.69
26.45
26.21
26.69
29.24
28.25
25.57
23.18
23.82
25.45
28.85
25.45
26.33
10
22.84
Return on assets%
26.60
27.41
26.85
26.92
26.11
28.08
28.94
29.97
27.18
29.06
21.31
28.94
27.29
78
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.02%
4.90%
—
8.65
EPS growth%
21.81
24.23
21.58
22.99
21.96
24.12
26.11
26.07
23.33
23.87
26.34
24.12
23.60
16
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(2.95%)
(4.14%)
—
0.03
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
6.52%
6.01%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.69%
4.92%
—
6.43
Div yield (avg)%
7.93
7.46
6.68
7.80
6.44
7.29
5.22
7.96
6.22
7.15
6.97
7.15
7.22
55
6.31
Payout ratio%
27.83
28.23
27.24
27.60
26.78
29.22
28.70
31.53
32.55
29.88
23.56
29.88
28.47
32
37.43
Shares (diluted)M
58.28
61.65
70.59
69.71
70.06
81.81
95.33
94.78
92.71
97.77
38.93
6.89%
5.75%
44
5.16
Buyback yield%
10.17
9.09
11.30
13.19
11.47
12.80
15.12
16.86
18.81
16.38
2.96
16.38
13.00
11
0.388
D/E ratiox
0.936
0.973
0.897
0.963
1.037
1.047
0.980
0.918
1.005
0.934
1.209
0.980
0.968
90
0.814
Enterprise value$M
0.939
1.004
1.157
1.276
1.425
1.431
1.672
1.610
1.758
1.883
1.782
5.73%
7.53%
84
0.364
LT debt$M
0.144
0.157
0.155
0.168
0.175
0.189
0.194
0.202
0.219
0.219
1.554
4.61%
4.05%
87
Revenue
$1.360M
0.42%
1.00×
Cost of revenue
$0.952M
0.42%
1.00×
Operating expenses
$0.268M
(0.02%)
0.96×
Property and equipment
19.23%
Goodwill & intangibles
16.40%
Spread over hurdle
(2.77%)