3.156
Revenue$M
7.807
7.960
8.037
7.901
7.754
7.631
7.540
7.452
7.522
7.455
3.271
(0.78%)
(0.45%)
84
18.78
Revenue growth%
25.99
28.09
30.39
28.40
31.28
29.49
29.40
29.18
28.84
27.61
5.23
29.18
29.01
67
17.10
Gross margin%
2.85
3.71
1.43
1.99
1.71
0.71
0.40
0.40
3.15
4.84
8.65
0.71
1.85
40
3.96
Operating margin%
15.79
13.56
12.77
10.39
11.60
11.73
13.21
10.23
12.55
15.45
7.32
12.55
12.66
90
4.89
Net margin%
22.13
23.18
25.39
23.81
22.53
24.55
27.23
27.27
28.39
31.12
8.32
27.27
24.97
86
29.79
P/E ratio (avg)x
55.27
62.98
63.18
62.62
68.14
74.59
76.86
87.43
99.80
116.4
14.46
87.43
71.36
51
35.23
EV/EBITx
10.38
9.706
9.637
10.51
10.65
10.19
9.977
10.76
9.961
10.06
34.34
10.06
10.12
72
8.44
FCF yield (avg)%
4.32
1.65
0.40
0.40
0.40
0.73
1.80
1.83
0.82
0.40
12.55
0.82
0.78
41
3.91
FCF margin%
12.99
15.63
12.65
10.53
10.88
13.35
12.49
13.19
16.06
14.94
12.18
13.35
13.09
54
1.396
FCF / Net incomex
0.717
0.792
0.799
0.875
0.874
0.939
0.838
0.874
0.923
0.997
0.249
0.923
0.874
50
18.64
ROIC%
2.18
5.09
3.52
4.67
6.05
6.89
6.78
8.07
8.54
8.83
14.03
8.07
6.41
45
9.52
Return on equity%
10.39
12.08
14.99
12.60
13.73
12.17
11.55
14.40
15.65
17.33
10.35
14.40
13.16
11
19.11
Return on assets%
18.71
19.76
19.33
18.26
18.37
19.00
20.19
23.15
21.22
21.63
11.88
21.22
19.55
76
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.98%
2.66%
—
25.03
EPS growth%
17.82
20.43
19.21
16.93
17.84
18.72
17.97
19.20
18.53
18.27
29.14
18.53
18.40
49
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
7.15%
5.56%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
2.19%
(0.23%)
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
0.05%
(2.75%)
—
10.83
Div yield (avg)%
20.65
20.06
20.91
23.53
24.90
23.05
20.48
22.19
22.36
20.24
20.73
22.19
21.55
20
24.58
Payout ratio%
13.59
15.18
17.58
19.21
20.15
22.42
21.13
18.17
15.69
16.49
13.75
18.17
17.88
22
334.7
Shares (diluted)M
426.1
424.7
421.6
411.2
448.1
446.9
436.8
443.2
515.7
497.8
327.8
2.13%
2.61%
9
18.04
Buyback yield%
13.58
10.76
10.57
8.71
10.05
10.06
10.81
8.57
7.09
5.55
17.84
8.57
10.05
42
0.142
D/E ratiox
0.318
0.351
0.343
0.395
0.418
0.482
0.481
0.481
0.471
0.522
1.381
0.481
0.445
52
2.065
Enterprise value$M
4.752
5.449
5.758
6.854
7.742
8.642
9.888
9.562
11.03
12.71
4.780
10.42%
10.86%
48
2.928
LT debt$M
4.979
5.611
5.172
4.804
5.319
5.083
5.621
5.910
5.664
5.909
4.148
2.13%
1.24%
31
Revenue
$7.455M
(0.45%)
1.00×
Cost of revenue
$4.381M
(0.21%)
1.02×
Operating expenses
$1.729M
(0.46%)
1.00×
Cash and investments
14.24%
Spread over hurdle
67.51%