1.771
Revenue$M
1.919
1.982
2.049
2.064
2.125
2.199
2.233
2.276
2.361
2.363
1.868
2.14%
2.26%
29
27.09
Revenue growth%
12.61
10.61
9.81
10.68
10.41
9.46
9.24
8.81
6.83
9.07
14.78
9.07
9.63
87
14.53
Gross margin%
4.12
6.13
5.94
8.65
7.66
4.95
4.31
4.67
5.91
6.64
25.16
4.95
5.93
86
7.29
Operating margin%
7.37
10.32
13.22
14.51
13.26
11.04
13.98
13.12
11.76
12.41
6.35
12.41
12.76
50
29.17
Net margin%
20.05
20.70
22.80
24.33
25.77
24.32
25.20
26.33
27.05
24.83
23.76
25.20
24.58
8
20.17
P/E ratio (avg)x
18.46
19.85
19.71
16.76
18.00
16.00
17.03
17.50
17.92
15.87
15.74
17.03
17.71
61
19.58
EV/EBITx
9.999
10.17
11.39
13.33
15.53
18.27
21.23
22.49
22.12
26.01
24.85
22.12
16.90
21
24.14
FCF yield (avg)%
18.66
21.55
22.56
21.30
18.55
16.34
17.54
15.39
17.62
18.19
7.47
17.54
18.37
18
28.02
FCF margin%
8.83
6.47
8.18
6.82
7.35
5.53
3.56
3.96
6.58
5.87
15.17
5.53
6.52
86
0.450
FCF / Net incomex
0.353
0.390
0.424
0.442
0.460
0.492
0.529
0.592
0.682
0.807
1.720
0.592
0.476
15
8.56
ROIC%
28.07
29.30
27.63
27.87
29.42
27.14
28.78
28.83
30.33
31.25
7.16
28.83
28.80
42
25.94
Return on equity%
34.84
33.49
32.89
35.61
37.46
37.94
36.22
34.24
36.75
37.49
25.73
36.75
35.91
33
15.14
Return on assets%
19.46
19.39
21.78
19.48
17.51
15.45
14.17
17.08
14.98
17.85
7.66
15.45
17.68
83
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
2.47%
3.48%
—
13.76
EPS growth%
21.63
24.21
21.38
19.86
17.41
20.40
22.45
25.01
26.22
25.51
14.51
25.01
22.04
71
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(2.79%)
(2.08%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
—
—
—
—
—
0.01
(1.89%)
(3.84%)
—
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
2.57%
2.14%
—
16.47
Div yield (avg)%
30.81
31.76
33.46
35.00
36.35
38.17
37.20
38.11
38.10
36.71
27.98
38.10
36.53
6
4.66
Payout ratio%
6.52
5.04
3.10
5.63
7.39
8.35
5.44
5.98
8.18
5.53
29.35
5.98
5.81
68
299.0
Shares (diluted)M
420.2
440.9
492.5
542.1
573.1
628.7
703.2
754.5
879.8
871.5
291.7
8.74%
7.90%
67
5.69
Buyback yield%
10.20
12.28
9.79
11.58
8.91
8.02
10.78
13.67
12.53
12.34
28.91
12.34
11.18
80
0.784
D/E ratiox
1.272
1.202
1.150
1.123
1.149
1.176
1.043
1.024
0.987
0.872
1.616
1.024
1.136
55
2.354
Enterprise value$M
0.227
0.234
0.242
0.234
0.214
0.185
0.163
0.159
0.159
0.154
0.289
(6.39%)
(5.00%)
82
2.283
LT debt$M
1.687
1.808
1.931
1.710
1.732
1.755
1.791
1.604
1.480
1.397
2.510
(4.21%)
(1.89%)
14
Revenue
$2.363M
2.26%
1.00×
Cost of revenue
$1.644M
2.52%
1.03×
Operating expenses
$0.443M
1.89%
0.96×
Property and equipment
14.49%
Spread over hurdle
(3.90%)