8.480
Revenue$M
5.336
5.474
5.675
5.795
5.865
5.998
6.266
6.435
6.532
6.669
9.151
2.61%
2.77%
55
6.74
Revenue growth%
10.04
10.31
7.96
8.58
9.60
6.70
5.45
6.87
6.32
6.72
24.12
6.70
7.42
6
15.72
Gross margin%
13.73
11.66
13.86
12.57
10.20
12.17
10.51
11.74
13.57
12.79
13.74
12.17
12.37
14
23.88
Operating margin%
19.10
18.07
18.91
20.94
23.51
25.48
24.07
22.42
23.45
25.49
23.45
24.07
22.93
18
2.84
Net margin%
2.67
5.20
6.11
7.91
8.48
8.26
9.59
10.43
9.65
7.37
24.61
9.59
8.08
39
12.34
P/E ratio (avg)x
9.116
10.03
9.960
10.23
10.58
9.563
9.978
9.632
8.694
9.025
27.99
9.563
9.796
76
33.76
EV/EBITx
17.74
17.51
17.98
16.12
17.37
18.51
18.40
16.72
18.12
17.74
9.060
18.12
17.74
45
18.92
FCF yield (avg)%
14.34
11.89
8.91
8.09
5.69
7.97
10.92
13.64
11.96
10.62
3.65
10.92
10.77
61
19.63
FCF margin%
25.62
24.85
22.22
21.16
21.11
19.29
19.92
17.45
18.41
17.98
13.28
18.41
20.52
77
0.736
FCF / Net incomex
1.524
1.541
1.601
1.606
1.732
1.603
1.825
1.692
1.741
1.718
0.284
1.718
1.649
75
16.38
ROIC%
23.81
20.83
21.64
19.71
19.26
21.90
19.43
17.10
19.14
21.04
16.96
19.43
20.27
18
22.24
Return on equity%
11.75
11.95
9.54
8.38
5.86
3.37
2.68
1.19
3.37
3.35
9.49
3.35
4.62
86
26.37
Return on assets%
16.26
18.35
16.06
14.46
12.53
14.95
17.75
16.96
16.07
16.84
11.17
16.84
16.16
25
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
3.57%
2.53%
—
29.83
EPS growth%
17.42
19.98
20.30
22.99
24.84
22.80
21.68
23.28
24.13
25.91
7.37
23.28
22.89
73
0.01
Bookvalue per sh$
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.97%
3.62%
—
—
FCF per share$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.01
4.86%
7.57%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
13.07%
11.49%
—
18.25
Div yield (avg)%
21.26
20.72
17.82
15.58
16.29
15.43
17.31
17.58
19.74
22.53
27.18
17.58
17.70
11
6.98
Payout ratio%
21.97
23.99
21.71
19.64
19.88
21.34
21.53
20.76
18.97
16.86
12.75
20.76
21.05
37
294.5
Shares (diluted)M
377.5
370.1
391.5
390.9
373.5
350.0
346.1
328.5
380.3
427.3
286.2
2.73%
1.84%
65
29.31
Buyback yield%
10.34
10.66
9.01
9.23
8.23
9.19
7.04
9.76
10.70
8.22
13.02
9.19
9.21
91
0.696
D/E ratiox
1.493
1.437
1.484
1.481
1.649
1.827
1.937
1.928
2.119
1.902
1.556
1.928
1.738
86
1.435
Enterprise value$M
9.211
9.044
8.232
8.866
7.971
7.672
6.836
6.969
7.230
7.697
5.125
(0.70%)
(2.40%)
93
8.086
LT debt$M
5.857
6.305
6.957
8.095
9.656
9.421
9.955
11.55
13.67
15.02
3.287
9.24%
9.97%
12
Revenue
$6.669M
2.77%
1.00×
Cost of revenue
$4.668M
2.77%
1.00×
Operating expenses
$0.943M
3.32%
1.05×
Property and equipment
15.40%