2.291
Revenue$M
2.230
2.341
2.425
2.478
2.535
2.578
2.639
2.679
2.717
2.811
2.497
2.09%
2.82%
85
5.95
Revenue growth%
11.48
13.69
14.86
17.43
17.81
20.18
20.25
22.90
24.77
24.99
9.67
22.90
18.99
92
29.15
Gross margin%
16.70
17.91
18.86
19.68
21.82
20.65
19.36
21.10
18.90
21.47
25.16
20.65
19.52
46
25.34
Operating margin%
1.75
2.77
4.97
3.04
2.11
0.57
0.40
0.40
0.40
0.40
6.85
0.40
1.16
35
21.18
Net margin%
20.79
18.47
16.51
19.23
20.34
22.55
21.29
19.52
16.88
13.98
25.29
19.52
19.38
72
36.05
P/E ratio (avg)x
48.47
49.76
53.42
60.83
56.34
61.25
69.22
64.83
64.68
70.54
23.02
64.83
61.04
32
27.76
EV/EBITx
27.31
29.46
31.10
30.56
30.33
34.06
36.99
39.02
37.45
34.09
36.59
36.99
32.58
19
3.90
FCF yield (avg)%
5.98
5.72
3.94
6.25
5.35
6.61
6.00
3.50
1.50
2.49
22.91
3.50
5.54
67
12.08
FCF margin%
23.89
23.92
26.74
24.89
25.21
22.64
21.36
22.64
22.98
25.41
6.26
22.64
23.91
8
0.870
FCF / Net incomex
0.537
0.577
0.675
0.659
0.694
0.771
0.846
0.919
0.977
0.982
0.521
0.919
0.733
40
17.95
ROIC%
11.12
10.99
10.77
11.39
13.50
13.91
11.99
13.29
11.78
14.73
21.58
13.29
11.89
44
7.29
Return on equity%
31.67
31.15
31.42
31.59
30.64
31.85
31.16
28.39
26.86
24.15
11.91
28.39
31.16
8
27.28
Return on assets%
30.59
32.49
34.85
37.08
37.30
34.36
31.47
29.54
29.92
30.95
18.93
30.95
31.98
74
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.45%)
(2.80%)
—
15.87
EPS growth%
26.86
26.17
24.92
27.70
27.91
27.60
30.08
28.25
29.46
32.44
12.64
29.46
27.80
90
—
Bookvalue per sh$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
7.88%
6.92%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
2.71%
4.73%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.66%)
(1.27%)
—
21.47
Div yield (avg)%
19.75
22.32
23.28
24.39
25.83
25.60
25.27
23.95
26.80
26.14
20.78
25.60
24.83
34
2.84
Payout ratio%
11.41
9.80
7.72
5.66
3.18
4.77
6.51
3.91
1.76
1.00
16.05
3.91
5.22
72
186.0
Shares (diluted)M
232.2
238.8
249.6
245.9
250.6
264.8
291.7
318.8
310.7
328.2
179.1
5.55%
4.23%
95
19.97
Buyback yield%
15.79
16.83
18.11
15.37
15.88
15.60
16.69
16.41
18.08
18.32
18.07
16.69
16.55
69
1.085
D/E ratiox
0.678
0.785
0.855
0.809
0.866
0.818
0.812
0.937
1.013
1.075
1.228
0.937
0.836
18
1.228
Enterprise value$M
3.454
3.753
3.944
4.215
4.650
5.180
5.401
5.604
5.848
5.566
1.753
3.66%
5.76%
65
0.605
LT debt$M
0.241
0.217
0.231
0.236
0.220
0.220
0.210
0.236
0.233
0.255
2.654
2.96%
0.01%
12
Revenue
$2.811M
2.82%
1.00×
Cost of revenue
$1.280M
2.51%
0.97×
Operating expenses
$0.650M
3.28%
1.05×
Property and equipment
19.53%