1.309
Revenue$M
1.332
1.383
1.405
1.432
1.458
1.506
1.535
1.578
1.583
1.634
1.375
2.29%
2.24%
91
12.35
Revenue growth%
14.04
15.78
16.29
16.04
15.98
14.08
12.52
10.82
11.77
9.23
28.42
11.77
14.06
51
3.02
Gross margin%
25.42
24.28
26.43
25.71
27.36
26.60
24.07
21.19
23.98
26.46
27.37
24.07
25.56
87
21.13
Operating margin%
10.55
9.07
8.89
10.78
7.80
6.71
3.92
2.16
4.79
3.45
7.31
3.92
7.26
95
26.20
Net margin%
27.87
29.00
27.61
29.60
28.04
28.83
28.71
30.93
33.67
34.25
5.07
30.93
28.91
69
7.917
P/E ratio (avg)x
45.05
48.72
47.77
53.79
62.29
60.45
69.26
69.26
73.80
85.48
7.444
69.26
61.37
81
11.87
EV/EBITx
7.199
6.231
6.129
6.113
5.943
5.074
5.430
5.693
5.481
4.672
31.31
5.430
5.818
42
29.74
FCF yield (avg)%
8.01
6.67
6.98
4.21
1.25
4.00
2.25
0.40
0.40
0.40
12.20
0.40
3.12
70
16.38
FCF margin%
9.41
11.77
9.44
9.44
7.93
8.72
10.12
8.87
10.83
13.50
25.73
10.12
9.44
8
0.336
FCF / Net incomex
1.420
1.453
1.488
1.630
1.629
1.711
1.952
2.033
2.312
2.440
1.640
2.033
1.670
7
13.28
ROIC%
14.36
14.88
13.48
14.43
12.53
9.75
9.36
6.59
7.10
6.37
25.11
7.10
11.14
69
15.75
Return on equity%
11.64
12.83
12.35
12.88
13.93
12.00
10.37
12.96
10.47
10.89
15.62
10.89
12.17
84
12.41
Return on assets%
15.08
15.00
12.91
13.16
15.73
17.20
14.85
13.04
10.73
13.43
18.63
13.43
14.14
81
0.01
EPS$
0.01
0.01
—
—
0.01
—
—
—
—
—
0.01
(4.29%)
(3.52%)
—
6.25
EPS growth%
17.21
18.53
19.81
20.49
18.34
17.48
18.45
17.56
20.47
23.32
24.08
18.45
18.49
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
0.01
5.82%
5.18%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(2.69%)
(4.15%)
—
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
3.73%
5.59%
—
21.05
Div yield (avg)%
4.60
4.78
3.05
1.25
2.16
1.46
1.97
2.00
1.64
0.83
6.57
1.64
1.99
64
4.76
Payout ratio%
30.07
31.32
30.67
31.71
33.84
33.83
32.37
30.83
31.11
29.56
20.29
31.11
31.21
24
164.0
Shares (diluted)M
185.4
206.7
221.4
241.0
268.9
258.6
272.2
252.8
241.7
218.9
170.0
(4.04%)
1.98%
43
24.53
Buyback yield%
2.66
4.86
2.79
1.98
3.09
5.96
6.15
7.17
9.58
9.05
27.20
7.17
5.41
82
1.570
D/E ratiox
1.379
1.323
1.265
1.149
1.174
1.247
1.286
1.373
1.225
1.141
0.252
1.247
1.256
12
1.483
Enterprise value$M
1.048
0.973
0.959
0.915
0.948
0.899
0.821
0.795
0.838
0.774
1.707
(3.99%)
(2.72%)
48
0.468
LT debt$M
1.091
0.973
1.042
1.061
1.147
1.202
1.075
1.010
0.862
0.927
0.365
(4.17%)
(2.99%)
58
Revenue
$1.634M
2.24%
1.00×
Cost of revenue
$0.921M
2.39%
1.01×
Operating expenses
$0.249M
2.35%
1.01×
Property and equipment
20.83%
Goodwill & intangibles
17.24%