0.494
Revenue$M
3.900
4.237
4.681
5.046
5.488
5.875
6.327
7.013
7.585
8.323
0.511
8.69%
8.99%
65
4.20
Revenue growth%
25.38
27.08
28.21
29.86
28.95
28.22
28.44
31.15
28.40
31.13
24.32
28.44
28.42
64
19.78
Gross margin%
27.42
26.79
23.91
22.44
23.27
24.80
23.27
25.55
26.21
28.53
22.75
25.55
25.17
67
15.43
Operating margin%
22.63
21.13
20.56
20.04
22.27
23.58
26.21
26.27
26.90
29.24
11.50
26.27
23.10
74
26.47
Net margin%
15.34
17.98
15.64
17.53
14.97
15.81
16.94
14.62
16.78
14.61
10.05
15.81
15.73
93
27.51
P/E ratio (avg)x
31.43
32.16
30.00
30.71
34.56
33.09
33.24
35.21
36.93
37.32
22.62
35.21
33.16
39
21.50
EV/EBITx
35.18
34.15
40.59
40.14
43.35
42.81
49.39
56.90
63.07
63.49
27.85
56.90
43.08
51
22.04
FCF yield (avg)%
25.64
22.90
20.30
19.46
17.37
16.72
18.79
19.16
22.07
23.64
12.16
19.16
19.88
59
26.33
FCF margin%
15.30
16.29
16.50
18.77
20.94
23.07
23.15
24.91
24.05
26.07
18.99
24.05
22.00
72
0.827
FCF / Net incomex
1.438
1.551
1.575
1.776
1.880
1.732
1.955
1.782
1.958
2.198
1.207
1.955
1.779
36
15.77
ROIC%
3.74
3.02
4.01
1.28
3.12
1.95
3.48
2.61
2.69
5.47
29.70
2.69
3.07
82
2.88
Return on equity%
31.82
32.48
33.92
33.44
36.33
35.58
35.50
38.11
40.25
37.64
11.06
37.64
35.54
46
10.11
Return on assets%
22.43
24.37
25.16
23.78
26.34
24.97
25.68
25.98
24.18
26.03
14.21
25.68
25.07
12
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.71%)
0.95%
—
20.93
EPS growth%
6.28
4.18
1.59
0.40
0.40
3.40
1.84
3.92
2.18
2.34
26.76
2.34
2.26
45
0.01
Bookvalue per sh$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
1.80%
7.87%
—
0.01
FCF per share$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.78%
7.56%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(2.17%)
(3.05%)
—
18.93
Div yield (avg)%
23.29
20.69
22.08
19.67
22.37
20.21
23.03
25.24
24.02
24.51
13.89
24.02
22.70
46
8.66
Payout ratio%
6.62
7.33
4.92
5.39
4.26
2.97
5.62
2.63
2.36
2.34
28.22
2.63
4.59
75
254.6
Shares (diluted)M
388.8
439.0
496.7
477.4
456.9
493.2
534.3
631.2
695.6
782.7
254.8
11.37%
7.96%
9
14.88
Buyback yield%
12.50
11.89
14.06
12.74
12.17
11.09
13.41
16.25
14.45
14.19
25.74
14.19
13.07
48
0.292
D/E ratiox
1.791
1.981
1.874
2.188
2.146
2.040
2.011
2.316
2.223
2.564
0.111
2.223
2.093
53
4.200
Enterprise value$M
6.787
7.438
7.346
6.888
6.740
6.409
7.061
6.845
7.022
6.770
1.968
0.09%
(0.47%)
84
1.417
LT debt$M
0.457
0.511
0.606
0.631
0.758
0.844
0.860
0.963
1.053
1.226
2.975
10.11%
10.58%
20
Revenue
$8.323M
8.99%
1.00×
Cost of revenue
$5.692M
8.86%
0.99×
Operating expenses
$1.133M
8.61%
0.97×
Property and equipment
16.91%