1.225
Revenue$M
0.942
1.011
1.088
1.142
1.226
1.268
1.322
1.427
1.478
1.536
1.275
4.62%
5.70%
13
10.18
Revenue growth%
28.21
29.63
30.73
27.84
27.03
29.61
31.54
34.26
32.47
31.25
29.52
31.54
30.18
72
21.41
Gross margin%
29.17
30.97
31.65
32.26
32.54
32.47
32.15
35.13
35.95
34.08
26.49
34.08
32.37
7
13.78
Operating margin%
28.70
28.84
28.77
30.34
33.24
34.62
35.61
33.06
32.85
31.28
28.08
33.06
32.06
20
16.44
Net margin%
20.06
20.15
21.08
21.84
24.52
25.04
25.71
25.68
24.49
25.62
12.61
25.62
24.51
38
26.49
P/E ratio (avg)x
23.10
24.47
23.09
24.20
22.05
23.77
24.60
26.84
28.93
32.16
8.774
26.84
24.34
89
36.18
EV/EBITx
16.23
15.61
15.08
15.44
16.71
15.97
15.73
14.51
14.88
14.01
8.622
14.88
15.53
57
16.62
FCF yield (avg)%
4.49
6.69
6.06
7.71
5.89
6.10
8.56
6.08
5.49
3.97
23.25
6.08
6.07
26
25.59
FCF margin%
17.85
18.80
17.91
17.71
19.00
18.88
20.20
21.33
19.31
16.74
14.76
19.31
18.84
83
0.361
FCF / Net incomex
1.332
1.283
1.230
1.220
1.238
1.215
1.229
1.154
1.133
1.199
0.715
1.199
1.224
78
8.95
ROIC%
17.92
15.57
16.75
16.78
16.75
15.70
16.63
18.93
20.72
19.41
14.83
18.93
16.77
12
26.89
Return on equity%
17.59
19.25
17.74
18.85
20.86
20.86
22.34
23.08
21.60
23.77
6.44
22.34
20.86
82
24.47
Return on assets%
14.94
12.03
10.97
12.88
12.39
10.76
9.27
9.43
7.77
10.68
18.72
9.43
10.86
82
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
6.45%
7.09%
—
9.40
EPS growth%
27.71
25.17
23.80
23.61
25.57
24.59
21.99
21.65
23.58
23.02
5.77
23.02
23.70
85
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
—
(0.39%)
1.94%
—
0.01
FCF per share$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.08%
6.36%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.27%
5.35%
—
7.20
Div yield (avg)%
18.07
18.06
20.88
21.32
21.79
24.57
27.50
29.71
27.97
27.35
17.87
27.50
23.18
18
22.95
Payout ratio%
8.27
8.98
8.62
8.39
5.76
3.57
5.61
3.58
1.31
0.40
3.34
3.57
5.69
77
73.07
Shares (diluted)M
89.01
82.94
78.52
87.63
80.92
82.95
87.97
88.92
92.26
101.5
69.84
4.65%
1.27%
11
27.86
Buyback yield%
2.89
3.65
0.67
0.40
0.40
0.79
2.41
0.97
3.94
5.50
6.68
2.41
1.69
77
0.178
D/E ratiox
1.102
0.998
0.954
0.987
0.874
0.963
0.955
0.877
0.875
0.909
0.685
0.909
0.954
58
1.498
Enterprise value$M
0.401
0.420
0.495
0.587
0.662
0.636
0.717
0.706
0.762
0.785
1.462
3.48%
8.50%
46
1.742
LT debt$M
0.278
0.284
0.288
0.289
0.274
0.253
0.267
0.261
0.269
0.244
0.451
(2.29%)
(0.68%)
19
Revenue
$1.536M
5.70%
1.00×
Cost of revenue
$1.040M
5.85%
1.01×
Operating expenses
$0.286M
5.34%
0.97×
Goodwill & intangibles
19.03%
Property and equipment
15.98%
Spread over hurdle
24.71%