1.065
Revenue$M
3.347
3.485
3.576
3.633
3.693
3.856
3.985
4.052
4.228
4.408
1.116
3.60%
3.05%
89
9.30
Revenue growth%
1.53
4.03
4.65
1.69
0.40
3.40
3.85
3.11
5.78
5.68
23.98
3.85
3.62
78
29.74
Gross margin%
18.67
16.16
13.89
11.47
12.88
14.83
17.19
20.12
21.80
21.57
4.54
20.12
16.67
86
27.81
Operating margin%
20.46
20.28
18.39
16.08
14.04
12.00
13.47
15.64
14.60
13.96
7.00
13.96
15.12
67
3.81
Net margin%
23.24
25.23
28.00
25.08
25.78
25.68
24.40
25.43
27.38
26.55
29.84
25.68
25.55
93
14.59
P/E ratio (avg)x
26.20
27.68
25.59
25.12
27.40
29.11
29.30
27.52
26.94
29.37
16.98
29.11
27.46
72
23.34
EV/EBITx
19.96
21.81
24.74
22.81
24.84
25.66
23.68
21.66
23.17
24.31
32.20
23.68
23.43
71
20.45
FCF yield (avg)%
22.07
24.47
25.57
22.96
22.08
21.40
24.28
24.50
24.39
22.05
29.66
24.28
23.62
43
17.51
FCF margin%
15.66
14.48
11.79
14.36
12.33
12.62
13.79
12.48
12.46
13.65
20.42
12.62
13.13
92
0.640
FCF / Net incomex
1.265
1.397
1.616
1.810
1.936
2.230
2.502
2.672
2.802
3.239
1.133
2.672
2.083
7
9.26
ROIC%
19.63
20.93
18.35
20.87
18.26
18.22
17.06
18.49
21.10
23.01
29.29
18.49
19.06
62
13.35
Return on equity%
26.33
26.93
28.65
30.81
30.31
28.95
29.44
28.04
27.86
28.16
26.55
28.16
28.41
63
9.90
Return on assets%
14.73
14.67
15.16
17.41
16.54
17.60
17.98
17.69
17.09
15.46
24.27
17.60
16.81
69
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
2.69%
0.32%
—
13.72
EPS growth%
17.27
17.60
17.39
19.27
20.51
22.14
24.52
24.30
23.88
23.71
18.72
23.88
21.32
72
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
8.59%
12.94%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.01%
4.56%
—
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
—
(1.16%)
1.64%
—
26.53
Div yield (avg)%
25.07
26.38
24.55
24.58
24.32
21.38
20.38
21.50
23.99
24.32
10.49
21.50
24.32
38
12.15
Payout ratio%
20.67
19.27
21.89
24.14
22.44
19.76
20.93
19.37
20.77
20.72
9.51
20.72
20.74
26
139.4
Shares (diluted)M
179.6
182.9
177.1
171.6
195.7
227.1
259.9
272.4
278.9
277.8
138.7
7.25%
5.85%
45
28.34
Buyback yield%
6.60
6.20
8.67
6.47
7.71
7.78
5.29
3.18
2.95
3.32
10.63
3.32
6.34
57
1.677
D/E ratiox
1.510
1.375
1.527
1.495
1.483
1.374
1.248
1.208
1.168
1.211
0.181
1.211
1.374
30
2.467
Enterprise value$M
2.654
2.893
2.793
2.747
2.643
3.102
3.008
3.493
3.843
4.112
1.763
9.25%
6.04%
42
1.476
LT debt$M
2.513
3.063
3.585
3.743
3.848
4.122
4.166
4.434
5.196
5.387
3.200
6.96%
8.13%
76
Revenue
$4.408M
3.05%
1.00×
Cost of revenue
$2.695M
3.04%
1.00×
Operating expenses
$0.685M
3.15%
1.01×
Goodwill & intangibles
21.56%
Property and equipment
15.52%