2.277
Revenue$M
1.475
1.524
1.577
1.649
1.686
1.680
1.682
1.743
1.752
1.763
2.422
0.90%
2.08%
85
7.07
Revenue growth%
17.82
19.44
19.87
18.84
20.90
21.42
22.77
23.07
20.93
22.51
10.19
22.51
20.92
88
14.96
Gross margin%
12.99
11.26
11.12
8.44
10.12
12.49
12.73
15.71
14.11
12.18
25.52
12.73
12.33
69
19.15
Operating margin%
24.15
26.56
23.80
22.09
25.08
26.29
23.58
24.23
24.23
22.02
29.84
24.23
24.19
50
11.63
Net margin%
26.70
26.45
24.24
26.16
24.99
22.86
23.85
24.71
23.49
24.94
5.92
23.85
24.83
21
34.34
P/E ratio (avg)x
34.81
33.20
32.32
35.41
33.39
36.28
38.42
42.45
41.54
43.68
6.664
41.54
35.84
38
16.70
EV/EBITx
26.66
25.65
23.44
22.58
22.75
22.91
25.71
24.08
27.06
30.60
21.30
25.71
24.86
74
15.56
FCF yield (avg)%
22.25
19.64
20.74
22.03
19.26
17.43
18.99
17.31
15.87
18.47
25.11
17.43
19.12
12
8.52
FCF margin%
19.40
17.69
19.82
18.25
20.80
18.28
19.61
19.63
19.68
17.56
9.73
19.61
19.50
8
0.664
FCF / Net incomex
0.259
0.270
0.294
0.341
0.372
0.418
0.422
0.487
0.539
0.594
0.188
0.487
0.395
26
27.45
ROIC%
31.22
30.86
29.97
27.37
29.83
27.96
28.15
28.30
25.50
28.15
15.55
28.15
28.23
89
4.34
Return on equity%
3.92
5.23
6.22
4.79
2.27
0.40
2.36
0.91
3.50
1.66
6.02
1.66
2.93
42
15.15
Return on assets%
16.77
14.97
17.14
15.41
16.27
14.51
11.67
11.83
12.91
12.98
26.60
12.91
14.74
25
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.29%
5.45%
—
4.70
EPS growth%
28.12
26.70
27.14
27.63
29.77
31.74
30.89
31.58
34.32
37.05
28.02
31.74
30.33
70
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.82%
7.11%
—
0.01
FCF per share$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.42%
7.83%
—
—
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
1.73%
2.55%
—
21.70
Div yield (avg)%
26.84
25.06
24.08
24.08
26.85
26.35
28.54
25.95
26.16
26.58
7.63
26.35
26.26
80
3.37
Payout ratio%
16.40
17.45
19.32
17.63
18.05
16.58
17.65
18.27
21.12
23.66
19.43
18.27
17.85
70
221.0
Shares (diluted)M
315.1
350.4
394.0
379.6
370.6
347.8
359.3
338.4
372.8
406.5
213.6
1.87%
3.88%
83
12.20
Buyback yield%
12.72
14.81
17.76
20.50
18.09
16.37
15.63
15.13
12.24
15.22
27.57
15.22
15.42
72
1.037
D/E ratiox
1.765
1.869
1.941
1.853
1.967
1.912
1.715
1.783
1.767
1.602
0.192
1.767
1.818
30
1.762
Enterprise value$M
0.710
0.700
0.620
0.571
0.538
0.496
0.467
0.437
0.416
0.405
1.304
(5.51%)
(6.80%)
16
1.974
LT debt$M
0.699
0.714
0.840
0.897
1.021
1.078
1.247
1.332
1.313
1.292
1.234
4.82%
6.83%
74
Revenue
$1.763M
2.08%
1.00×
Cost of revenue
$1.234M
2.08%
1.00×
Operating expenses
$0.346M
1.61%
0.95×
Property and equipment
20.04%