0.918
Revenue$M
2.718
2.825
2.964
3.020
3.075
3.216
3.379
3.506
3.642
1.000
1.136
3.81%
3.26%
56
22.36
Revenue growth%
32.27
34.18
33.91
36.58
36.66
34.23
31.62
32.90
34.05
12.81
13.16
34.05
33.98
11
20.99
Gross margin%
15.32
13.99
13.34
12.62
14.12
15.03
17.05
16.93
17.13
4.34
26.39
16.93
15.17
64
9.66
Operating margin%
24.53
23.43
24.85
24.12
21.74
21.21
19.28
19.88
20.41
7.16
14.25
20.41
22.28
25
17.13
Net margin%
27.26
30.19
28.15
28.56
29.44
26.64
29.45
30.04
28.76
12.59
4.97
29.44
28.66
95
18.26
P/E ratio (avg)x
17.46
16.80
18.23
19.20
20.87
21.71
20.55
20.92
21.88
22.84
25.51
20.92
19.88
32
30.41
EV/EBITx
38.88
44.49
50.55
49.70
54.96
56.61
58.36
65.65
71.10
26.55
12.89
58.36
52.76
14
7.46
FCF yield (avg)%
20.15
18.69
20.87
23.17
20.62
20.19
20.49
22.95
24.99
2.22
29.58
20.62
20.55
63
3.51
FCF margin%
8.63
11.14
13.96
12.14
13.70
15.13
17.65
15.55
17.18
4.05
27.26
15.55
13.83
32
0.524
FCF / Net incomex
1.680
1.900
2.155
2.007
2.084
2.016
2.015
1.877
1.817
0.330
0.491
2.015
1.953
32
17.56
ROIC%
9.17
7.75
5.72
2.88
3.37
5.99
3.10
3.11
2.73
18.41
23.74
3.11
4.55
33
15.36
Return on equity%
6.43
6.24
8.84
9.08
7.69
8.19
10.92
11.80
14.38
26.15
10.39
10.92
8.95
95
23.68
Return on assets%
16.81
19.62
21.61
21.87
22.42
23.77
24.13
21.56
20.03
23.59
19.02
22.42
21.58
22
0.01
EPS$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
0.01
5.41%
10.23%
—
7.38
EPS growth%
25.04
24.28
25.39
24.33
27.21
24.73
26.72
25.17
25.51
16.07
9.62
25.51
25.11
86
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
4.34%
3.77%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
0.01
0.01
(8.53%)
(7.24%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
—
—
2.53%
2.17%
—
12.84
Div yield (avg)%
28.54
26.72
26.63
25.29
23.50
20.60
17.86
18.00
19.26
12.93
26.29
19.26
24.40
79
13.44
Payout ratio%
20.28
23.08
22.95
24.99
24.83
23.73
21.69
22.48
20.47
7.86
10.91
22.48
22.72
28
244.1
Shares (diluted)M
244.5
259.6
275.5
246.7
243.8
219.4
202.2
177.8
192.9
244.6
241.2
(4.80%)
(4.10%)
55
2.71
Buyback yield%
25.45
25.40
25.48
26.85
29.64
29.55
28.64
30.79
33.68
28.02
8.97
29.64
27.75
18
1.566
D/E ratiox
0.878
0.886
0.813
0.749
0.710
0.650
0.609
0.573
0.567
0.822
0.333
0.609
0.730
62
1.471
Enterprise value$M
1.028
1.046
0.989
0.950
1.005
0.923
0.878
0.849
0.840
2.784
3.115
(2.42%)
(2.70%)
51
0.472
LT debt$M
1.436
1.452
1.521
1.487
1.642
1.764
1.856
2.129
2.055
2.630
1.939
6.68%
5.10%
21
Revenue
$3.642M
3.26%
1.00×
Cost of revenue
$2.549M
3.26%
1.00×
Operating expenses
$0.778M
3.79%
1.05×
Goodwill & intangibles
18.51%
Property and equipment
16.10%