0.860
Revenue$M
1.573
1.668
1.746
1.885
1.982
2.110
2.207
2.355
2.469
2.677
0.927
6.20%
6.38%
30
23.95
Revenue growth%
13.34
14.23
16.98
16.18
18.14
16.41
19.41
20.98
22.31
23.33
22.50
20.98
17.56
21
28.84
Gross margin%
9.62
10.86
12.83
11.73
12.43
11.76
12.80
13.08
10.11
8.37
12.61
11.76
11.74
73
13.29
Operating margin%
3.08
1.59
0.60
1.64
0.40
0.40
1.76
3.10
5.86
6.11
10.52
3.10
1.70
67
28.97
Net margin%
26.95
24.72
26.10
27.70
27.39
26.04
25.35
25.08
24.45
25.14
21.88
25.14
25.70
87
12.54
P/E ratio (avg)x
37.39
37.22
37.11
37.11
34.00
35.61
34.10
32.33
30.78
34.82
24.62
34.10
35.21
49
16.92
EV/EBITx
36.57
39.02
42.39
42.43
49.84
53.98
60.40
61.20
65.66
76.54
32.66
61.20
51.91
41
24.21
FCF yield (avg)%
10.15
7.53
7.21
9.81
12.73
10.54
9.46
8.43
10.06
12.77
6.51
10.06
9.93
37
23.97
FCF margin%
29.53
28.62
27.43
26.39
23.72
22.63
22.87
25.69
24.16
21.38
20.52
22.87
24.93
61
0.690
FCF / Net incomex
0.570
0.649
0.691
0.650
0.631
0.702
0.706
0.677
0.673
0.719
1.223
0.702
0.675
82
25.64
ROIC%
23.21
26.09
24.06
26.44
24.24
22.37
25.35
26.24
26.35
28.00
20.83
26.24
25.72
86
22.90
Return on equity%
20.53
21.68
19.48
16.74
15.72
16.04
16.18
16.50
17.04
18.99
5.41
16.50
16.89
70
6.39
Return on assets%
8.11
7.21
6.24
8.88
6.45
4.51
6.29
9.05
6.12
3.30
28.51
6.12
6.37
53
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.15%
4.71%
—
11.59
EPS growth%
26.68
27.31
30.22
31.05
32.51
33.93
35.12
32.42
31.14
32.18
9.88
32.42
31.66
29
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
—
4.42%
6.17%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.79%
5.16%
—
—
Dividend per sh$
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
10.40%
9.39%
—
18.95
Div yield (avg)%
4.70
1.81
3.65
3.38
1.29
0.74
0.50
1.56
3.91
3.51
29.28
1.56
2.59
39
11.93
Payout ratio%
30.49
29.17
29.22
28.14
29.31
28.31
28.98
26.40
27.25
26.50
24.61
27.25
28.65
23
252.0
Shares (diluted)M
237.0
224.7
227.7
216.6
240.9
231.4
212.9
208.4
223.9
210.3
253.3
(2.68%)
(0.16%)
34
8.55
Buyback yield%
6.66
7.39
4.82
7.66
5.77
6.03
8.50
8.30
8.38
7.62
15.24
8.30
7.51
69
0.981
D/E ratiox
2.344
2.302
2.269
2.380
2.434
2.647
3.103
3.219
3.146
3.151
1.302
3.146
2.540
83
0.514
Enterprise value$M
1.396
1.383
1.330
1.263
1.181
1.326
1.380
1.400
1.540
1.445
1.111
4.11%
0.13%
25
2.064
LT debt$M
1.773
2.070
2.313
2.518
2.492
2.858
3.152
3.278
3.380
3.662
0.316
8.01%
8.38%
31
Revenue
$2.677M
6.38%
1.00×
Cost of revenue
$1.531M
6.57%
1.02×
Operating expenses
$0.383M
5.81%
0.95×
Property and equipment
17.16%