0.045
Revenue$M
0.083
0.090
0.099
0.105
0.116
0.127
0.139
0.151
0.164
0.179
0.049
8.98%
8.65%
55
3.77
Revenue growth%
25.85
24.02
24.54
24.27
26.68
29.31
29.12
26.41
28.94
29.06
2.78
29.06
26.54
18
8.84
Gross margin%
21.83
24.30
24.45
21.59
18.88
20.26
22.10
21.10
22.89
22.23
21.05
22.10
21.96
53
12.45
Operating margin%
26.45
26.91
26.90
24.20
21.47
19.09
22.04
22.02
19.46
19.67
10.28
19.67
22.03
56
2.14
Net margin%
18.79
19.47
20.34
23.30
26.11
24.52
21.83
19.92
20.03
22.93
20.17
21.83
21.08
31
28.19
P/E ratio (avg)x
34.54
33.43
35.47
36.42
39.64
42.06
49.32
51.84
57.85
67.71
35.88
51.84
40.85
54
11.35
EV/EBITx
10.72
9.255
8.290
8.772
7.639
7.712
8.114
8.183
7.747
6.993
25.75
7.747
8.149
33
7.34
FCF yield (avg)%
4.35
5.61
5.76
5.14
2.61
0.40
0.40
3.39
3.99
5.75
10.28
3.39
4.17
62
6.65
FCF margin%
29.11
30.26
27.76
30.27
30.67
30.35
29.28
26.87
29.44
30.83
17.91
29.44
29.85
95
0.505
FCF / Net incomex
0.316
0.315
0.359
0.427
0.460
0.541
0.587
0.572
0.628
0.623
0.250
0.587
0.501
77
2.98
ROIC%
24.20
22.92
24.59
25.36
25.00
22.45
23.72
22.42
21.27
21.52
23.82
22.42
23.32
17
18.17
Return on equity%
16.94
19.38
21.28
18.85
18.53
17.83
15.01
14.10
14.76
16.97
20.37
15.01
17.40
28
28.38
Return on assets%
11.91
10.40
11.05
11.24
9.62
7.33
8.60
6.30
6.43
7.40
27.15
7.33
9.11
53
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
8.56%
2.78%
—
3.01
EPS growth%
13.25
11.30
12.11
10.04
12.15
11.83
13.72
13.94
13.72
16.69
27.70
13.72
12.70
48
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
8.14%
6.35%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
5.31%
3.08%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.13%)
(0.56%)
—
9.68
Div yield (avg)%
22.55
19.95
17.06
16.24
14.40
12.96
11.12
12.67
12.11
14.25
22.86
12.67
14.32
95
5.04
Payout ratio%
5.21
6.01
5.13
2.24
0.40
0.40
0.40
2.31
0.40
0.40
28.93
0.40
1.32
39
205.8
Shares (diluted)M
213.3
208.5
204.2
201.2
178.4
184.5
183.2
164.7
142.7
147.6
197.8
(3.72%)
(3.02%)
12
13.52
Buyback yield%
18.71
18.87
21.01
18.57
20.95
18.33
19.64
19.34
17.32
18.93
24.88
18.93
18.90
69
0.556
D/E ratiox
1.859
1.970
2.026
2.295
2.351
2.127
2.314
2.218
2.260
2.163
0.952
2.218
2.191
7
0.175
Enterprise value$M
0.124
0.116
0.117
0.124
0.121
0.118
0.119
0.121
0.114
0.112
0.129
(1.59%)
(1.69%)
7
0.055
LT debt$M
0.135
0.141
0.152
0.141
0.150
0.149
0.147
0.131
0.134
0.139
0.057
(1.61%)
(0.66%)
90
Revenue
$0.179M
8.65%
1.00×
Cost of revenue
$0.113M
8.92%
1.02×
Operating expenses
$0.024M
7.47%
0.90×
Goodwill & intangibles
17.00%
Cash and investments
15.51%