1.260
Revenue$M
3.872
4.057
4.172
4.321
4.381
4.557
4.744
4.846
5.053
5.149
1.299
3.28%
3.00%
41
10.66
Revenue growth%
29.61
27.91
26.09
27.74
30.61
30.48
28.36
27.20
26.04
25.23
25.76
27.20
27.83
49
16.80
Gross margin%
15.77
18.28
20.09
19.54
22.04
20.11
22.00
19.31
20.36
22.21
5.06
20.36
20.10
82
20.05
Operating margin%
3.09
4.79
3.72
3.35
2.91
4.68
5.98
8.95
8.33
10.74
24.92
8.33
4.73
67
3.73
Net margin%
10.87
12.58
12.86
13.93
12.73
10.55
12.52
15.03
13.48
14.77
4.23
13.48
12.79
28
36.17
P/E ratio (avg)x
11.79
11.04
11.15
11.04
10.52
10.87
10.23
11.18
11.40
9.894
36.67
10.87
11.04
87
29.37
EV/EBITx
37.70
39.69
35.52
35.83
32.67
30.50
31.57
29.27
31.29
31.82
6.796
31.29
32.24
87
26.39
FCF yield (avg)%
20.13
17.94
18.66
21.60
23.06
22.00
24.02
25.56
28.44
31.13
12.66
25.56
22.53
16
7.48
FCF margin%
25.12
23.32
21.07
20.94
18.61
17.04
14.90
16.72
13.86
11.29
3.52
14.90
17.83
68
1.268
FCF / Net incomex
1.588
1.609
1.659
1.690
1.721
1.746
1.897
2.136
2.479
2.472
1.647
2.136
1.733
6
8.80
ROIC%
6.19
5.70
3.41
1.01
2.50
5.03
3.03
2.29
5.11
7.73
16.42
5.03
4.22
22
22.65
Return on equity%
31.83
34.50
37.28
37.08
38.17
41.11
40.82
42.16
40.13
41.94
27.79
41.11
39.15
83
14.47
Return on assets%
30.46
32.88
35.08
33.55
36.22
36.08
37.72
36.74
37.89
36.57
12.12
36.74
36.15
38
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.18%
2.69%
—
3.13
EPS growth%
10.61
8.91
8.14
7.40
7.77
5.98
3.73
3.56
5.59
6.54
11.59
5.59
6.97
79
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.60%)
(2.98%)
—
—
FCF per share$
—
—
—
—
0.01
0.01
—
0.01
0.01
0.01
—
6.34%
6.67%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
0.70%
0.43%
—
26.07
Div yield (avg)%
15.06
17.33
20.01
17.12
17.16
18.93
18.31
20.56
17.92
17.93
17.94
18.31
17.92
51
13.56
Payout ratio%
32.63
31.02
31.99
34.74
37.38
37.59
37.50
37.26
40.23
37.56
5.29
37.56
37.32
46
0.526
Shares (diluted)B
0.772
0.757
0.834
1.007
1.044
1.079
1.238
1.232
1.400
1.571
0.529
8.51%
7.61%
69
18.20
Buyback yield%
14.81
14.20
12.79
11.73
13.11
11.50
11.22
13.16
15.58
13.53
5.06
13.16
13.13
41
0.168
D/E ratiox
0.245
0.216
0.197
0.192
0.176
0.169
0.158
0.158
0.146
0.146
1.469
0.158
0.172
35
1.140
Enterprise value$M
4.177
4.364
4.501
4.965
4.792
4.677
4.160
4.188
3.938
3.798
3.136
(4.54%)
(0.45%)
58
3.960
LT debt$M
2.422
2.712
3.041
3.451
3.202
3.507
3.285
3.665
4.051
4.190
1.229
5.53%
6.06%
51
Revenue
$5.149M
3.00%
1.00×
Cost of revenue
$3.206M
3.07%
1.01×
Operating expenses
$0.795M
3.13%
1.01×
Goodwill & intangibles
16.61%