0.798
Revenue$M
4.856
5.271
5.619
6.140
6.685
7.071
7.701
8.104
8.760
9.280
0.853
6.78%
7.17%
71
22.81
Revenue growth%
11.06
11.02
9.33
9.27
7.24
9.90
9.66
10.23
8.40
9.33
5.03
9.66
9.50
35
3.89
Gross margin%
0.57
0.40
0.40
3.34
4.50
6.15
8.10
7.98
6.34
5.98
22.43
6.34
5.24
69
27.32
Operating margin%
10.23
8.87
9.50
9.11
10.24
11.15
8.37
11.08
12.89
10.54
17.73
11.08
10.23
62
21.63
Net margin%
24.79
27.74
26.30
25.23
25.73
24.45
26.04
23.65
20.78
18.30
15.74
23.65
25.01
62
32.70
P/E ratio (avg)x
21.88
24.86
28.05
31.49
29.66
34.06
38.17
40.59
47.28
44.68
22.23
40.59
32.77
31
7.822
EV/EBITx
21.94
20.75
21.27
21.69
22.91
22.78
22.67
22.31
21.19
22.94
23.19
22.67
22.13
27
14.48
FCF yield (avg)%
0.40
2.73
1.59
0.40
1.91
2.13
4.22
3.19
4.26
5.14
4.93
4.22
2.43
72
25.11
FCF margin%
8.16
6.43
7.05
6.49
3.98
4.25
3.75
6.15
3.43
0.81
26.08
3.75
5.20
91
1.011
FCF / Net incomex
0.336
0.316
0.311
0.288
0.259
0.280
0.246
0.267
0.263
0.263
1.612
0.263
0.273
51
8.67
ROIC%
11.91
8.99
7.05
5.72
5.08
2.29
0.40
0.40
0.51
1.71
7.24
0.51
3.69
48
2.50
Return on equity%
21.70
19.44
19.24
16.62
16.68
18.14
20.61
22.51
25.44
28.40
23.22
22.51
20.02
58
10.91
Return on assets%
12.60
10.49
13.27
15.97
14.17
12.86
14.98
13.34
12.87
10.16
15.90
12.87
13.07
16
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
11.61%
12.52%
—
23.85
EPS growth%
27.20
24.78
23.19
21.94
21.46
23.47
21.05
22.83
20.61
23.45
8.01
22.83
23.01
84
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.58%
6.08%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
1.91%
(1.68%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
0.01
0.01
0.01
—
10.18%
6.69%
—
15.06
Div yield (avg)%
2.96
5.11
4.09
4.15
3.68
2.60
0.98
2.21
4.17
4.43
15.85
2.60
3.89
19
14.88
Payout ratio%
10.95
9.19
11.61
12.98
15.23
14.49
16.30
17.08
15.74
13.02
29.69
15.74
13.75
83
571.5
Shares (diluted)M
639.7
655.9
603.1
624.9
710.3
669.0
742.2
735.5
746.7
768.4
568.5
1.59%
2.55%
57
24.13
Buyback yield%
0.68
0.40
2.64
1.42
2.99
0.40
3.37
5.54
7.12
5.52
22.06
5.52
2.82
32
0.279
D/E ratiox
0.784
0.786
0.773
0.775
0.885
0.866
1.048
1.142
1.193
1.292
0.231
1.142
0.875
93
8.661
Enterprise value$M
8.938
7.931
6.961
7.462
6.639
5.836
5.945
5.382
4.955
4.578
0.731
(7.16%)
(6.58%)
33
2.364
LT debt$M
4.918
5.082
5.043
5.355
5.572
5.439
5.835
5.433
5.239
4.987
7.609
(2.19%)
0.76%
13
Revenue
$9.280M
7.17%
1.00×
Cost of revenue
$5.577M
6.92%
0.98×
Operating expenses
$2.046M
7.28%
1.01×
Property and equipment
16.12%