0.179
Revenue$M
1.384
1.438
1.496
1.551
1.607
1.699
1.758
1.830
1.864
1.975
0.197
4.21%
4.21%
69
28.74
Revenue growth%
28.70
26.91
29.41
28.97
31.93
30.10
27.74
26.95
24.55
24.30
16.97
26.95
28.22
15
2.32
Gross margin%
16.24
16.17
13.86
11.25
9.99
11.25
11.44
9.59
12.41
12.19
2.69
11.44
11.81
38
14.95
Operating margin%
11.93
14.91
14.07
16.86
19.24
18.45
15.97
18.22
20.52
18.66
3.24
18.45
17.54
23
18.65
Net margin%
14.75
13.05
11.30
12.06
14.72
16.54
16.84
18.78
20.93
21.96
15.03
18.78
15.65
21
35.82
P/E ratio (avg)x
6.256
5.897
6.288
6.693
5.829
5.716
5.727
5.275
4.589
3.996
26.43
5.275
5.778
54
36.10
EV/EBITx
14.61
13.67
13.76
14.43
14.21
13.32
11.27
10.27
9.981
10.31
13.56
10.31
13.49
26
4.29
FCF yield (avg)%
2.22
2.97
1.90
1.42
0.51
0.40
0.49
0.40
0.40
1.12
18.12
0.40
0.82
92
23.46
FCF margin%
20.31
19.33
17.33
19.16
16.36
18.03
19.68
18.60
18.83
20.28
9.66
18.83
19.00
84
1.522
FCF / Net incomex
1.278
1.197
1.170
1.256
1.313
1.141
0.996
0.911
0.951
0.972
0.529
0.972
1.156
42
12.59
ROIC%
12.11
14.78
14.56
16.88
16.94
19.24
19.36
20.89
20.58
20.77
25.36
20.58
18.09
37
29.14
Return on equity%
28.13
29.94
32.53
32.80
31.26
34.09
32.48
30.93
29.74
32.11
16.42
32.11
31.68
16
2.57
Return on assets%
19.81
22.49
24.20
23.21
24.49
22.40
20.41
19.55
20.54
22.78
18.19
20.54
22.45
58
0.01
EPS$
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.05
0.02
4.05%
8.88%
—
10.23
EPS growth%
23.16
21.93
23.15
22.29
24.40
23.33
24.87
26.67
24.01
24.44
26.27
24.44
23.67
6
0.02
Bookvalue per sh$
0.01
0.01
—
—
—
—
—
—
—
—
—
(2.81%)
(2.62%)
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(1.86%)
(1.22%)
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.76%
(1.86%)
—
22.99
Div yield (avg)%
27.51
25.65
25.28
26.34
28.20
25.63
26.83
25.83
23.23
20.57
25.34
25.63
25.74
34
8.83
Payout ratio%
20.00
19.81
17.22
19.96
17.42
18.57
21.51
20.22
17.93
15.96
17.98
18.57
19.19
39
75.35
Shares (diluted)M
66.43
66.89
60.20
53.87
49.40
47.61
46.88
50.20
55.89
50.35
76.21
0.38%
(3.49%)
22
22.94
Buyback yield%
22.26
21.10
24.09
24.85
27.28
24.55
25.05
23.64
23.04
26.02
18.96
24.55
24.32
92
0.680
D/E ratiox
1.084
1.146
1.317
1.238
1.434
1.685
1.869
1.942
2.265
2.300
1.403
1.942
1.559
8
0.988
Enterprise value$M
1.724
1.740
1.761
1.798
1.912
1.920
1.990
1.800
1.879
2.007
2.027
0.97%
1.54%
5
2.345
LT debt$M
2.015
2.221
2.275
2.133
2.362
2.585
2.754
2.772
2.627
2.586
2.317
1.83%
2.16%
82
Revenue
$1.975M
4.21%
1.00×
Cost of revenue
$1.371M
4.15%
0.99×
Operating expenses
$0.416M
3.98%
0.98×
Cash and investments
21.42%
Property and equipment
20.72%