5.625
Revenue$M
4.266
4.317
4.381
4.548
4.665
4.756
4.863
5.082
5.190
5.334
6.206
2.72%
2.77%
84
10.96
Revenue growth%
24.43
24.93
25.59
25.44
24.02
23.74
22.54
20.13
19.71
18.91
17.62
20.13
23.88
78
18.64
Gross margin%
2.27
4.32
3.31
3.33
4.66
3.09
3.62
0.78
0.86
0.40
28.84
0.86
3.20
66
19.76
Operating margin%
34.26
31.42
30.58
28.46
29.56
29.86
31.16
29.16
27.63
30.38
27.28
29.86
30.12
51
16.67
Net margin%
20.91
21.69
23.97
23.04
20.83
22.40
24.09
22.30
23.34
24.80
14.90
23.34
22.72
85
15.09
P/E ratio (avg)x
29.95
28.53
27.86
28.53
31.91
32.73
34.15
36.26
40.72
41.73
21.57
36.26
32.32
89
23.94
EV/EBITx
41.79
39.24
41.04
46.35
41.93
39.97
40.69
42.96
44.51
41.76
12.52
41.76
41.77
12
17.44
FCF yield (avg)%
10.12
11.32
14.31
15.89
13.64
12.28
13.74
15.07
17.72
17.73
15.07
15.07
14.02
90
8.78
FCF margin%
26.68
25.47
26.62
29.41
29.32
27.30
28.93
26.32
27.06
26.54
25.43
27.06
26.87
20
1.688
FCF / Net incomex
1.586
1.705
1.656
1.801
1.875
2.149
2.465
2.406
2.867
3.175
1.199
2.465
2.012
72
16.19
ROIC%
19.45
18.37
18.44
18.39
20.34
21.65
21.38
20.02
17.15
15.97
22.94
20.02
18.95
36
22.80
Return on equity%
13.04
15.38
17.63
18.61
18.81
21.79
22.65
21.73
21.40
24.22
6.95
21.79
20.11
74
23.43
Return on assets%
17.58
17.06
18.08
19.65
16.75
15.91
13.29
11.74
13.30
15.54
13.14
13.30
16.33
65
0.83
EPS$
1.50
1.72
1.69
1.93
1.86
1.85
2.02
2.17
2.42
2.65
0.92
7.31%
6.58%
—
5.31
EPS growth%
8.06
8.70
7.89
7.75
6.86
8.46
6.45
7.59
7.11
4.32
25.56
7.11
7.67
85
0.63
Bookvalue per sh$
0.30
0.32
0.29
0.27
0.26
0.26
0.25
0.23
0.24
0.26
1.29
(0.21%)
(2.31%)
—
0.26
FCF per share$
1.82
1.84
2.11
2.43
2.77
2.81
3.22
3.56
4.03
4.57
0.75
10.53%
10.26%
—
0.63
Dividend per sh$
0.70
0.77
0.77
0.82
0.87
0.87
0.97
1.00
1.21
1.25
0.95
7.48%
7.58%
—
28.30
Div yield (avg)%
25.15
27.30
27.58
25.27
25.58
26.77
28.16
29.38
26.52
27.32
21.54
27.32
27.03
80
19.33
Payout ratio%
13.29
11.97
10.71
12.08
9.91
11.03
13.69
13.35
11.05
8.10
4.08
11.05
11.51
31
1.840
Shares (diluted)M
1.382
1.442
1.532
1.488
1.463
1.663
1.613
1.711
1.669
1.749
1.783
3.62%
1.93%
22
17.47
Buyback yield%
33.05
34.78
36.27
39.12
39.30
39.25
40.86
39.24
38.71
37.69
13.24
39.24
38.92
53
0.513
D/E ratiox
0.488
0.476
0.478
0.486
0.472
0.496
0.447
0.444
0.472
0.438
0.315
0.447
0.474
37
1.009
Enterprise value$M
3.303
3.145
3.524
3.951
4.381
4.845
5.405
5.910
6.324
6.010
6.397
6.53%
5.89%
10
1.771
LT debt$M
0.565
0.612
0.632
0.633
0.541
0.458
0.451
0.418
0.396
0.379
2.026
(6.85%)
(3.32%)
11
Revenue
$5.334M
2.77%
1.00×
Cost of revenue
$2.797M
2.62%
0.99×
Operating expenses
$0.835M
3.50%
1.07×
Property and equipment
16.60%