0.419
Revenue$M
0.843
0.882
0.918
0.984
1.041
1.116
1.151
1.233
1.269
1.319
0.437
4.84%
4.97%
23
23.89
Revenue growth%
3.06
2.36
0.40
2.79
2.97
3.56
1.97
0.40
0.40
1.85
26.72
1.85
2.17
48
17.65
Gross margin%
21.02
22.39
23.90
24.59
24.25
24.20
26.44
27.51
25.99
25.35
8.52
25.99
24.42
44
27.99
Operating margin%
21.26
22.31
24.39
21.94
19.04
17.63
18.29
19.52
19.99
21.96
10.08
19.52
20.62
64
29.08
Net margin%
3.42
1.43
1.46
2.78
0.89
3.44
0.71
0.40
1.64
0.63
3.80
0.71
1.44
70
26.87
P/E ratio (avg)x
52.33
52.42
63.26
67.52
67.34
75.21
90.07
102.8
122.1
132.1
33.38
102.8
71.36
59
13.06
EV/EBITx
46.04
49.13
51.62
61.50
73.53
81.90
83.48
86.29
87.80
101.6
28.93
86.29
77.71
6
10.71
FCF yield (avg)%
3.66
4.63
2.79
1.61
0.86
0.40
0.69
0.94
0.40
0.40
4.93
0.40
0.90
66
17.83
FCF margin%
8.65
8.86
9.98
7.96
7.60
9.64
12.38
11.82
10.53
13.19
7.30
11.82
9.81
58
0.593
FCF / Net incomex
1.395
1.449
1.537
1.559
1.787
1.849
1.946
2.027
2.297
2.361
0.841
2.027
1.818
74
16.77
ROIC%
14.21
13.07
12.61
13.08
13.54
12.06
10.31
12.72
12.27
14.24
25.27
12.27
12.89
53
7.31
Return on equity%
4.93
2.08
3.91
3.47
2.63
5.54
6.20
3.71
5.39
6.50
2.59
5.54
4.42
46
10.58
Return on assets%
6.48
7.87
8.83
9.40
9.87
8.03
6.52
8.01
9.28
8.27
16.29
8.03
8.15
28
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.50%
3.11%
—
12.17
EPS growth%
17.09
17.55
17.37
17.39
16.05
16.95
16.36
15.60
17.87
20.36
2.06
16.95
17.23
28
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.91%)
(1.41%)
—
—
FCF per share$
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
14.92%
13.05%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
3.05%
2.56%
—
23.65
Div yield (avg)%
16.87
18.38
17.24
16.95
18.70
18.26
19.10
18.65
20.47
22.06
12.38
19.10
18.52
15
8.37
Payout ratio%
28.23
31.05
32.19
31.11
29.14
28.11
27.53
25.55
26.39
25.37
9.86
26.39
28.17
58
0.442
Shares (diluted)B
0.602
0.615
0.701
0.844
1.012
1.106
1.312
1.547
1.733
1.808
0.445
12.31%
13.28%
75
11.78
Buyback yield%
6.19
8.38
10.04
11.49
14.31
15.99
18.01
18.35
20.89
21.35
8.28
18.35
15.15
6
1.128
D/E ratiox
1.159
1.306
1.385
1.551
1.726
1.932
1.834
1.883
2.000
2.314
0.598
1.932
1.780
38
0.071
Enterprise value$M
0.599
0.631
0.640
0.564
0.620
0.613
0.626
0.662
0.732
0.789
0.254
4.94%
2.27%
83
0.588
LT debt$M
0.448
0.385
0.361
0.384
0.402
0.413
0.369
0.377
0.367
0.343
0.962
(3.11%)
(3.84%)
48
Revenue
$1.319M
4.97%
1.00×
Cost of revenue
$0.923M
4.97%
1.00×
Operating expenses
$0.186M
5.29%
1.03×
Cash and investments
16.45%