0.095
Revenue$M
0.156
0.167
0.177
0.184
0.194
0.202
0.214
0.222
0.233
0.247
0.097
4.98%
5.56%
71
11.33
Revenue growth%
18.17
17.51
17.31
18.84
18.84
20.85
19.60
20.72
18.19
16.14
15.77
19.60
18.52
63
26.11
Gross margin%
7.58
9.54
8.71
8.25
10.58
10.64
10.45
12.62
11.26
11.30
17.33
11.26
10.51
76
24.79
Operating margin%
12.32
13.19
10.22
12.59
14.09
16.15
16.02
13.98
16.26
16.08
12.51
16.08
14.03
68
5.84
Net margin%
14.52
16.86
19.13
20.83
20.38
18.81
18.59
16.79
16.15
16.32
8.71
16.79
17.73
72
7.755
P/E ratio (avg)x
36.50
39.62
44.27
47.18
48.49
48.26
54.80
61.51
61.27
68.16
13.34
61.27
48.37
6
17.92
EV/EBITx
22.18
23.68
23.26
26.01
28.84
27.86
26.21
28.57
26.94
29.44
17.19
27.86
26.58
44
23.45
FCF yield (avg)%
17.32
16.93
15.43
14.47
11.57
13.34
15.44
13.91
15.18
14.61
22.49
14.61
14.89
95
14.49
FCF margin%
15.03
14.99
15.63
14.90
16.17
17.18
15.98
13.27
15.45
12.77
23.92
15.45
15.24
77
0.937
FCF / Net incomex
1.318
1.348
1.447
1.578
1.695
1.810
1.906
2.120
2.407
2.693
0.961
2.120
1.752
84
24.78
ROIC%
0.89
2.72
1.36
2.17
2.18
0.41
1.68
2.11
3.81
3.33
13.84
2.11
2.14
35
15.41
Return on equity%
30.73
30.24
30.42
27.91
29.09
26.37
29.19
28.40
29.38
30.92
16.39
29.19
29.29
92
10.14
Return on assets%
7.36
4.50
6.86
7.77
10.57
12.89
13.06
13.83
12.45
11.90
9.42
12.89
11.23
53
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
8.38%
9.11%
—
8.46
EPS growth%
2.63
0.75
2.39
2.30
3.76
3.85
1.04
3.69
1.34
1.40
21.16
1.40
2.34
75
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(8.84%)
(6.25%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
4.59%
3.99%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.26%)
1.68%
—
29.10
Div yield (avg)%
24.53
24.48
22.57
23.57
21.90
23.22
21.00
20.60
18.26
15.48
23.05
20.60
22.23
46
12.80
Payout ratio%
13.57
13.28
11.62
13.22
14.96
13.55
16.33
15.63
16.27
15.16
11.95
15.63
14.27
40
174.7
Shares (diluted)M
283.5
270.2
288.8
273.7
290.5
302.4
329.2
313.7
324.7
313.7
183.9
1.54%
1.87%
51
19.06
Buyback yield%
1.94
1.20
0.40
0.40
2.97
5.29
8.09
7.98
7.78
10.33
27.94
7.98
4.13
76
1.370
D/E ratiox
1.392
1.496
1.753
1.880
2.029
2.274
2.213
2.221
2.292
2.636
0.575
2.274
2.121
60
0.130
Enterprise value$M
0.115
0.100
0.104
0.098
0.101
0.108
0.115
0.103
0.101
0.086
0.032
(3.25%)
(3.10%)
24
0.051
LT debt$M
0.116
0.120
0.124
0.121
0.116
0.103
0.092
0.082
0.081
0.087
0.122
(5.68%)
(2.54%)
12
Revenue
$0.247M
5.56%
1.00×
Cost of revenue
$0.124M
5.50%
0.99×
Operating expenses
$0.053M
5.32%
0.98×
Property and equipment
15.08%
Goodwill & intangibles
14.60%