1.143
Revenue$M
2.556
2.759
2.934
3.170
3.358
3.656
3.846
4.213
4.475
4.790
1.239
7.36%
7.05%
73
8.43
Revenue growth%
17.89
18.76
21.41
22.70
24.88
23.99
22.68
20.24
19.37
19.90
5.61
20.24
20.82
15
6.63
Gross margin%
17.88
18.13
18.53
18.09
19.30
17.47
16.83
16.62
16.51
19.14
8.21
16.83
17.99
40
26.90
Operating margin%
11.74
13.49
10.97
11.57
11.44
9.40
11.54
12.56
11.90
13.75
18.58
11.90
11.66
59
5.22
Net margin%
13.86
11.86
11.38
11.60
10.06
7.48
6.93
6.78
8.10
5.32
17.56
6.93
9.08
72
15.32
P/E ratio (avg)x
27.72
26.36
30.19
28.13
32.26
35.70
38.26
43.81
41.08
40.39
30.88
40.39
33.98
27
25.45
EV/EBITx
6.913
6.950
6.273
6.235
5.465
5.090
4.531
4.058
3.768
3.823
23.52
4.058
5.277
45
10.00
FCF yield (avg)%
32.45
30.46
28.51
29.64
31.17
28.40
26.57
25.87
24.45
22.02
21.37
25.87
28.46
70
14.20
FCF margin%
14.44
16.10
18.73
20.83
22.03
24.56
23.16
25.94
24.86
24.95
14.28
24.86
22.60
45
0.499
FCF / Net incomex
0.967
1.052
1.179
1.119
1.088
1.137
1.033
1.085
1.110
1.246
1.083
1.110
1.099
25
23.02
ROIC%
22.66
21.71
23.60
22.99
22.91
24.72
25.63
22.68
21.54
18.73
14.49
22.68
22.79
7
9.22
Return on equity%
21.11
19.31
17.14
18.39
18.43
18.07
17.78
16.93
17.54
15.88
8.36
17.54
17.93
31
29.31
Return on assets%
8.79
7.32
5.02
2.59
0.77
0.40
3.34
5.20
7.81
7.23
8.52
5.20
5.11
41
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
9.06%
6.57%
—
13.40
EPS growth%
34.20
33.04
35.24
32.68
32.73
35.28
32.35
32.87
35.31
35.34
29.03
35.28
33.62
52
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.19%
(1.89%)
—
0.01
FCF per share$
0.01
0.01
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.02
0.01
(0.05%)
1.35%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(4.70%)
(2.70%)
—
10.17
Div yield (avg)%
24.63
21.94
22.09
20.27
21.40
24.19
21.93
24.54
22.79
24.74
14.59
24.19
22.44
70
7.08
Payout ratio%
27.41
28.91
31.05
32.88
30.24
32.20
32.27
32.82
32.48
31.76
22.44
32.27
31.98
92
75.43
Shares (diluted)M
55.82
52.23
52.25
51.12
56.46
59.40
62.47
59.99
63.72
65.07
78.10
2.88%
0.28%
15
21.11
Buyback yield%
4.59
6.96
4.94
5.80
6.08
3.43
0.74
1.78
2.27
0.85
14.30
1.78
4.01
21
0.533
D/E ratiox
0.430
0.418
0.407
0.478
0.537
0.545
0.582
0.636
0.614
0.713
0.878
0.614
0.541
83
2.210
Enterprise value$M
1.031
1.163
1.316
1.287
1.371
1.537
1.679
1.660
1.688
1.637
2.887
3.61%
4.68%
58
0.228
LT debt$M
1.594
1.602
1.709
1.738
1.688
1.781
1.601
1.461
1.413
1.298
2.685
(5.11%)
(1.04%)
75
Revenue
$4.790M
7.05%
1.00×
Cost of revenue
$2.949M
6.78%
0.98×
Operating expenses
$0.737M
7.79%
1.07×
Goodwill & intangibles
18.91%
Property and equipment
15.18%
Spread over hurdle
(2.68%)