0.320
Revenue$M
0.690
0.764
0.812
0.873
0.946
1.022
1.123
1.207
1.293
1.424
0.333
8.52%
8.44%
45
15.84
Revenue growth%
16.40
16.02
18.54
20.57
18.80
19.83
18.69
17.33
19.80
22.54
7.44
19.80
18.75
63
25.73
Gross margin%
17.16
15.25
14.83
13.64
11.65
12.44
9.55
7.96
5.95
5.71
14.21
7.96
12.04
93
28.68
Operating margin%
13.27
15.15
17.70
16.58
17.50
14.60
14.62
13.95
11.84
10.66
23.26
13.95
14.61
66
4.78
Net margin%
9.17
11.24
12.23
14.25
11.60
10.06
12.97
12.21
14.83
12.02
22.29
12.21
12.11
16
31.83
P/E ratio (avg)x
44.66
39.46
41.32
42.41
37.71
34.67
33.18
31.59
32.62
30.46
13.32
32.62
36.19
92
13.18
EV/EBITx
18.74
17.45
15.26
15.97
15.72
15.90
17.15
15.82
14.42
14.17
21.27
15.82
15.86
65
5.46
FCF yield (avg)%
23.37
20.88
20.81
18.16
20.53
19.70
21.89
21.91
20.89
23.34
7.84
21.89
20.88
62
15.94
FCF margin%
10.12
10.58
9.29
6.90
9.03
6.14
3.19
3.84
1.32
3.45
7.16
3.45
6.52
78
0.969
FCF / Net incomex
1.480
1.392
1.234
1.187
1.167
1.294
1.221
1.081
1.155
1.110
0.772
1.155
1.204
40
16.52
ROIC%
11.14
12.22
10.45
12.26
9.56
7.65
8.38
9.35
6.73
4.94
14.36
7.65
9.46
84
15.12
Return on equity%
7.19
7.85
6.66
4.73
5.27
6.21
5.48
6.12
8.83
7.18
23.77
6.21
6.44
27
5.41
Return on assets%
25.15
24.44
25.95
23.94
21.15
23.11
24.87
22.38
22.66
22.47
27.46
22.66
23.53
54
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
9.73%
10.89%
—
24.10
EPS growth%
13.20
14.11
11.15
13.24
14.07
15.26
14.92
13.86
13.93
12.62
16.87
13.93
13.90
76
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.75%
4.05%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
3.20%
4.29%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(5.80%)
(2.38%)
—
12.96
Div yield (avg)%
22.86
23.74
24.08
22.41
24.43
26.82
28.50
25.89
25.90
24.85
25.99
25.90
24.64
86
6.40
Payout ratio%
17.16
15.25
15.57
13.03
10.96
11.84
13.78
10.81
8.28
10.96
2.22
10.96
12.44
42
5.677
Shares (diluted)B
6.518
6.209
6.826
7.093
6.969
7.853
8.071
7.461
7.801
8.672
5.618
4.47%
2.32%
89
24.29
Buyback yield%
23.13
23.18
20.40
17.50
18.56
20.26
20.59
21.47
20.12
21.82
16.04
20.59
20.50
69
1.472
D/E ratiox
1.619
1.727
1.916
2.185
2.575
2.968
3.451
4.082
4.437
4.743
1.477
4.082
2.772
67
0.735
Enterprise value$M
0.875
0.888
1.021
1.041
1.004
1.088
1.155
1.225
1.244
1.263
1.442
4.70%
4.78%
27
1.250
LT debt$M
1.998
2.235
2.101
2.035
2.099
2.156
2.244
2.446
2.828
3.100
1.275
8.11%
4.95%
58
Revenue
$1.424M
8.44%
1.00×
Cost of revenue
$0.857M
8.27%
0.98×
Operating expenses
$0.186M
8.94%
1.05×
Cash and investments
19.15%