1.343
Revenue$M
1.234
1.308
1.360
1.445
1.499
1.542
1.571
1.624
1.714
1.813
1.443
3.88%
4.15%
29
2.72
Revenue growth%
14.48
15.02
13.68
14.19
14.05
12.92
15.79
14.14
12.76
13.67
22.34
13.67
14.09
63
21.39
Gross margin%
14.59
15.12
13.62
11.35
13.10
11.63
13.23
13.82
12.97
10.28
16.67
12.97
13.17
14
6.82
Operating margin%
8.17
5.29
3.05
1.29
0.40
1.37
0.40
2.66
0.40
3.37
29.40
1.37
2.02
41
12.47
Net margin%
10.17
9.15
10.60
12.42
15.38
17.58
19.21
19.78
18.13
15.78
14.22
18.13
15.58
41
14.93
P/E ratio (avg)x
14.90
16.87
17.75
16.70
19.32
18.91
20.85
22.28
23.82
27.32
14.54
22.28
19.11
59
37.32
EV/EBITx
17.90
18.89
17.59
18.42
17.90
17.10
17.90
19.83
22.23
23.99
32.32
19.83
18.16
8
13.18
FCF yield (avg)%
18.95
18.44
16.24
18.47
21.12
21.55
20.93
18.36
20.96
22.49
9.81
20.96
19.94
73
25.35
FCF margin%
10.34
9.45
7.68
5.99
5.20
3.89
3.45
1.56
2.86
2.07
25.22
2.86
4.55
37
0.988
FCF / Net incomex
1.826
1.738
1.748
1.631
1.699
1.789
1.691
1.707
1.816
1.979
0.342
1.789
1.743
43
3.18
ROIC%
29.87
31.41
29.39
28.92
31.20
29.53
31.24
28.37
29.91
27.15
7.42
29.53
29.70
8
29.74
Return on equity%
9.46
7.82
9.80
9.61
11.54
9.23
9.19
9.70
7.64
5.80
21.63
9.19
9.35
73
24.56
Return on assets%
17.67
19.98
20.66
18.97
21.34
22.23
25.07
25.64
27.25
27.25
21.91
25.64
21.78
12
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.43%
2.94%
—
26.56
EPS growth%
26.97
29.08
30.71
29.75
27.43
27.08
28.98
27.80
29.32
27.74
2.77
27.80
28.39
39
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
5.85%
8.34%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
9.63%
9.16%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.13%)
(1.45%)
—
8.21
Div yield (avg)%
21.55
23.98
25.35
25.98
27.03
26.61
28.00
28.21
30.20
27.47
22.82
28.00
26.82
34
17.74
Payout ratio%
21.58
22.42
24.97
23.31
22.84
25.12
26.81
27.10
25.63
23.19
3.78
25.63
24.14
42
1.101
Shares (diluted)B
0.894
0.933
0.832
0.749
0.769
0.798
0.824
0.875
0.945
0.814
1.088
1.13%
(1.56%)
58
23.44
Buyback yield%
18.87
20.89
20.54
18.57
17.70
16.46
14.15
11.82
12.99
14.55
4.10
14.15
17.08
63
0.353
D/E ratiox
0.734
0.842
0.942
0.988
1.135
1.274
1.232
1.225
1.207
1.333
0.144
1.232
1.171
23
0.645
Enterprise value$M
0.961
0.957
0.846
0.826
0.736
0.733
0.639
0.625
0.616
0.578
0.199
(4.70%)
(5.70%)
16
1.495
LT debt$M
1.275
1.436
1.516
1.552
1.585
1.728
1.623
1.692
1.745
2.026
1.200
5.03%
4.85%
79
Revenue
$1.813M
4.15%
1.00×
Cost of revenue
$1.077M
3.99%
0.99×
Operating expenses
$0.394M
4.26%
1.01×
Goodwill & intangibles
16.56%
Property and equipment
14.61%