2.252
Revenue$M
1.578
1.686
1.858
2.047
2.240
2.422
2.617
2.765
2.960
3.120
2.460
6.85%
7.68%
92
17.05
Revenue growth%
28.60
29.10
29.77
31.62
30.65
31.80
30.56
32.25
35.00
37.90
12.64
32.25
31.13
12
9.77
Gross margin%
11.19
13.76
12.65
15.27
13.67
14.12
12.36
13.75
14.20
11.63
19.10
13.75
13.71
71
2.22
Operating margin%
8.69
11.28
8.46
8.00
6.77
7.55
5.66
5.68
3.09
1.69
26.52
5.66
7.16
36
19.99
Net margin%
29.01
26.38
28.61
29.91
31.24
32.46
33.26
30.31
28.78
27.27
19.58
30.31
29.46
61
10.68
P/E ratio (avg)x
36.26
42.41
45.24
52.51
49.65
55.50
56.51
66.38
64.34
65.53
36.32
64.34
54.00
75
32.84
EV/EBITx
14.20
15.25
14.11
15.15
15.28
14.73
14.83
14.14
14.27
13.01
8.113
14.27
14.50
33
2.72
FCF yield (avg)%
1.50
3.80
4.56
4.05
3.16
4.42
3.78
0.91
2.37
4.16
24.45
3.78
3.79
16
15.78
FCF margin%
20.85
19.88
22.22
19.95
18.97
20.40
18.74
15.96
17.70
20.25
29.83
18.74
19.91
15
1.372
FCF / Net incomex
2.444
2.819
2.999
3.054
3.217
3.323
3.782
4.072
4.657
4.620
0.271
4.072
3.270
92
13.92
ROIC%
22.15
22.58
21.24
19.63
18.14
20.86
18.42
21.05
19.54
17.50
20.89
19.54
20.24
35
15.46
Return on equity%
7.50
8.24
9.08
10.51
8.31
7.82
5.52
6.32
6.66
5.97
16.06
6.32
7.66
86
24.72
Return on assets%
29.13
31.03
29.55
29.22
27.74
28.86
28.48
30.04
30.62
31.00
23.40
30.04
29.38
8
—
EPS$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.76%
2.43%
—
16.00
EPS growth%
9.57
7.92
9.00
7.56
6.26
8.59
6.05
4.44
3.32
5.68
20.16
5.68
6.91
18
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.21%
7.35%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.26%
9.13%
—
—
Dividend per sh$
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.82%
4.64%
—
5.31
Div yield (avg)%
28.69
30.32
29.93
32.24
30.81
33.15
34.98
32.75
32.49
34.88
5.32
33.15
32.36
33
24.12
Payout ratio%
15.65
13.47
10.93
10.55
8.52
10.27
11.16
11.18
11.61
12.10
14.11
11.18
11.17
81
475.1
Shares (diluted)M
578.2
650.0
610.2
675.3
759.0
805.8
838.6
838.1
881.8
981.2
474.8
5.27%
5.87%
79
22.65
Buyback yield%
22.54
24.25
26.64
26.64
28.35
28.42
30.61
31.29
30.15
27.74
9.29
30.15
28.04
21
0.499
D/E ratiox
1.285
1.490
1.604
1.640
1.575
1.489
1.584
1.494
1.582
1.753
1.644
1.582
1.578
20
0.558
Enterprise value$M
5.132
5.052
6.039
7.093
7.176
8.228
8.394
8.253
8.348
8.187
2.724
2.67%
4.96%
92
0.986
LT debt$M
1.908
1.944
1.955
2.025
2.189
2.466
2.763
3.013
2.962
2.821
1.772
5.21%
4.24%
80
Revenue
$3.120M
7.68%
1.00×
Cost of revenue
$1.930M
7.74%
1.01×
Operating expenses
$0.435M
8.46%
1.07×