0.196
Revenue$M
0.835
0.909
0.993
1.057
1.116
1.194
1.272
1.343
1.450
1.561
0.202
6.94%
7.28%
60
2.76
Revenue growth%
11.99
13.57
13.36
11.92
13.73
11.12
10.66
10.92
11.14
14.03
13.15
11.12
11.95
25
27.91
Gross margin%
24.89
23.50
23.43
23.84
25.37
22.45
19.88
17.57
17.06
19.84
23.03
19.84
22.94
36
22.07
Operating margin%
15.44
14.63
13.10
12.46
14.93
13.64
14.48
11.75
10.62
12.67
22.53
12.67
13.37
24
29.24
Net margin%
31.81
29.41
31.60
31.86
34.34
33.97
36.09
38.46
38.22
36.50
4.16
36.50
34.16
22
26.41
P/E ratio (avg)x
40.55
41.06
40.98
41.86
46.87
49.96
58.91
65.55
65.05
64.55
29.88
64.55
48.41
76
31.79
EV/EBITx
31.90
30.15
30.88
26.87
28.82
30.32
29.31
31.70
31.63
30.92
13.16
30.92
30.60
59
22.74
FCF yield (avg)%
12.24
13.40
10.63
10.44
11.33
13.89
12.43
15.42
18.26
18.12
17.84
15.42
12.92
94
28.47
FCF margin%
8.91
10.39
8.21
11.11
13.01
13.86
13.21
12.71
10.17
10.49
20.92
12.71
10.80
75
1.213
FCF / Net incomex
1.034
0.984
0.830
0.714
0.706
0.634
0.611
0.637
0.665
0.640
1.436
0.637
0.685
89
12.04
ROIC%
26.56
26.25
23.38
22.04
24.83
22.93
20.70
22.36
22.68
23.07
22.20
22.68
23.00
73
29.96
Return on equity%
17.20
15.64
13.59
12.19
14.03
13.30
12.51
11.86
8.94
6.33
29.22
11.86
12.91
27
13.43
Return on assets%
13.57
12.36
15.21
12.91
15.32
13.05
13.48
13.36
15.68
18.03
26.49
13.48
13.52
74
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.36%
3.37%
—
17.99
EPS growth%
18.36
19.25
19.84
17.24
18.13
15.60
13.88
13.17
11.33
12.75
11.26
13.17
16.42
37
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
—
11.40%
7.95%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.48%
4.73%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
0.01
0.01
0.01
—
3.00%
4.44%
—
7.68
Div yield (avg)%
26.17
24.41
23.72
22.92
25.65
26.23
27.80
30.07
29.28
30.32
28.53
29.28
26.20
26
20.95
Payout ratio%
7.42
5.39
4.61
1.98
2.19
0.40
1.67
3.16
5.01
5.15
25.47
3.16
3.88
7
287.2
Shares (diluted)M
348.3
370.3
410.0
436.8
472.1
489.5
544.2
599.1
586.9
607.0
300.7
5.16%
5.47%
62
22.03
Buyback yield%
14.33
12.44
13.29
10.57
13.35
12.48
11.98
11.46
11.02
11.93
7.80
11.93
12.21
50
1.300
D/E ratiox
0.935
1.048
1.192
1.238
1.339
1.339
1.510
1.634
1.910
1.930
0.457
1.634
1.339
72
1.523
Enterprise value$M
1.133
1.360
1.544
1.758
1.893
2.244
2.471
2.569
2.965
3.455
0.785
12.78%
12.16%
78
1.212
LT debt$M
0.236
0.259
0.277
0.305
0.291
0.286
0.290
0.310
0.298
0.340
0.393
3.11%
3.55%
55
Revenue
$1.561M
7.28%
1.00×
Cost of revenue
$1.093M
7.28%
1.00×
Operating expenses
$0.334M
8.06%
1.08×
Cash and investments
18.05%
Spread over hurdle
(9.77%)