1.643
Revenue$M
6.712
6.769
6.723
6.731
6.781
6.864
6.969
6.907
6.838
6.831
1.800
0.15%
0.26%
63
4.41
Revenue growth%
23.16
24.69
21.86
23.25
21.38
18.82
18.05
18.16
19.54
18.07
14.77
18.16
20.46
80
27.28
Gross margin%
16.60
16.61
18.32
16.62
15.04
14.31
13.20
15.96
17.62
18.00
15.41
15.96
16.61
45
4.25
Operating margin%
22.86
25.36
25.53
25.13
27.12
24.12
23.17
22.49
22.11
24.44
13.70
23.17
24.28
75
2.84
Net margin%
5.03
6.89
7.70
8.64
8.18
10.69
8.29
7.02
8.77
6.72
17.43
8.29
7.94
75
36.22
P/E ratio (avg)x
28.79
27.25
25.58
23.61
22.42
22.25
21.32
23.65
25.83
24.81
24.99
23.65
24.23
41
19.17
EV/EBITx
17.02
15.21
14.15
15.67
16.06
17.56
18.02
16.10
17.80
18.94
21.01
17.80
16.56
71
6.64
FCF yield (avg)%
20.95
23.74
26.73
26.54
25.54
27.07
28.02
28.83
27.20
29.85
25.48
28.02
26.90
64
7.43
FCF margin%
26.27
24.10
26.72
26.35
28.43
31.16
29.25
29.94
31.17
29.84
2.71
29.94
28.84
28
0.516
FCF / Net incomex
1.704
1.776
2.005
2.144
2.354
2.663
2.727
2.697
3.096
3.347
1.051
2.727
2.508
33
6.59
ROIC%
8.50
10.11
12.86
12.80
14.09
11.73
11.36
13.24
10.56
12.31
12.60
11.73
12.02
40
16.84
Return on equity%
1.71
4.48
4.88
4.00
4.41
5.87
8.79
9.55
12.05
13.33
26.09
9.55
5.37
22
11.53
Return on assets%
28.53
29.33
30.20
32.65
34.64
34.40
33.18
30.29
27.35
28.22
3.17
30.29
30.24
30
—
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
2.22%
2.35%
—
26.96
EPS growth%
29.42
26.90
28.29
30.19
32.38
32.13
31.36
32.75
31.25
32.69
22.68
32.13
31.30
26
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.90%)
(4.91%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.33%
4.75%
—
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
—
4.09%
5.80%
—
16.75
Div yield (avg)%
12.40
10.08
9.21
11.41
9.63
12.17
12.44
12.17
10.48
7.56
6.28
12.17
10.95
56
9.14
Payout ratio%
10.95
9.97
12.63
13.12
13.43
14.98
16.75
18.71
16.40
16.37
9.93
16.40
14.21
38
366.8
Shares (diluted)M
359.2
378.4
345.5
339.5
381.8
357.1
330.4
361.9
363.7
411.7
375.6
1.52%
0.83%
76
22.21
Buyback yield%
21.99
19.79
22.73
25.49
26.01
25.69
26.09
25.07
27.09
29.55
26.77
26.09
25.59
13
1.264
D/E ratiox
1.115
1.150
1.119
1.152
1.234
1.217
1.190
1.082
1.164
1.238
1.291
1.190
1.158
21
2.257
Enterprise value$M
1.731
1.637
1.796
1.979
2.199
2.066
1.933
2.050
1.860
2.063
5.131
(1.27%)
1.76%
14
3.958
LT debt$M
4.140
3.870
3.539
3.429
3.827
3.977
3.891
4.041
3.674
4.179
2.565
1.77%
(0.19%)
71
Revenue
$6.831M
0.26%
1.00×
Cost of revenue
$4.781M
0.26%
1.00×
Operating expenses
$1.341M
1.09%
1.09×
Property and equipment
13.50%