0.138
Revenue$M
1.180
1.209
1.287
1.348
1.382
1.441
1.524
1.576
1.617
1.715
0.146
4.41%
4.38%
90
5.11
Revenue growth%
20.06
18.83
16.05
14.75
13.64
12.15
12.11
11.47
9.05
9.51
5.96
11.47
12.89
9
11.07
Gross margin%
27.75
28.22
28.57
29.40
30.25
32.33
29.77
32.69
31.26
28.81
10.94
31.26
29.58
71
9.19
Operating margin%
15.15
18.03
20.84
23.24
24.32
23.73
26.70
28.14
26.08
25.17
20.23
26.08
24.02
52
4.29
Net margin%
17.68
19.60
17.49
19.49
19.39
20.68
17.86
20.27
18.75
21.18
20.46
20.27
19.44
23
9.676
P/E ratio (avg)x
8.285
8.319
7.864
8.149
9.004
10.12
10.12
10.08
11.13
11.34
16.98
10.12
9.544
76
6.595
EV/EBITx
14.25
13.84
13.55
14.47
15.09
17.02
17.61
17.34
18.89
17.39
10.22
17.39
16.05
43
14.59
FCF yield (avg)%
34.08
32.24
29.60
31.60
29.63
31.87
30.07
27.15
25.03
27.52
12.76
27.52
29.85
36
16.05
FCF margin%
35.86
34.96
36.66
38.74
38.54
40.38
38.60
36.39
33.93
34.73
21.62
36.39
36.53
16
1.346
FCF / Net incomex
0.112
0.109
0.098
0.104
0.111
0.106
0.099
0.100
0.089
0.086
0.978
0.099
0.102
68
2.45
ROIC%
9.64
9.58
8.75
7.72
10.35
7.56
5.85
4.49
3.20
4.35
19.88
4.49
7.64
76
2.45
Return on equity%
14.69
12.82
13.46
12.94
14.10
16.41
18.78
21.61
19.01
21.88
12.63
19.01
15.55
49
14.16
Return on assets%
24.68
22.60
25.58
26.86
27.09
27.08
27.06
26.04
26.05
27.58
29.84
27.06
26.46
62
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.71%
(0.25%)
—
26.75
EPS growth%
29.94
27.88
29.45
32.11
29.95
31.49
30.73
32.11
29.38
31.04
23.53
31.04
30.34
12
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(1.26%)
(1.84%)
—
0.03
FCF per share$
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.01
(1.54%)
(0.24%)
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(3.80%)
(2.92%)
—
8.99
Div yield (avg)%
13.06
15.37
15.96
15.11
16.83
18.29
18.16
21.01
18.95
20.83
14.17
18.95
17.49
20
28.55
Payout ratio%
22.76
22.84
23.68
24.42
23.79
24.92
25.67
24.50
25.35
28.19
11.58
25.35
24.46
6
34.10
Shares (diluted)M
25.19
26.45
25.73
23.50
25.10
25.02
25.41
27.63
27.08
25.51
35.86
0.33%
(0.78%)
37
22.59
Buyback yield%
18.34
17.63
19.82
22.09
21.10
19.92
18.37
15.97
17.40
19.37
7.48
18.37
18.87
31
0.494
D/E ratiox
0.420
0.409
0.432
0.436
0.489
0.506
0.521
0.604
0.609
0.667
0.188
0.604
0.498
65
0.909
Enterprise value$M
1.967
1.935
2.114
1.964
2.118
2.140
2.064
2.078
1.943
1.989
1.169
(1.25%)
0.52%
76
1.473
LT debt$M
1.781
1.956
1.896
1.905
2.117
2.034
2.018
2.194
2.434
2.623
2.314
4.38%
4.35%
67
Revenue
$1.715M
4.38%
1.00×
Cost of revenue
$0.855M
4.23%
0.99×
Operating expenses
$0.383M
4.26%
0.99×
Property and equipment
16.88%
Goodwill & intangibles
13.80%