0.951
Revenue$M
1.037
1.065
1.120
1.164
1.206
1.271
1.299
1.308
1.328
1.385
1.020
2.82%
3.35%
67
6.14
Revenue growth%
4.06
5.03
6.46
4.36
4.20
7.12
7.46
9.49
10.61
13.01
5.00
9.49
6.79
49
9.32
Gross margin%
20.87
22.36
20.21
21.58
21.55
20.21
19.50
22.06
19.48
20.45
23.17
20.21
20.66
46
3.32
Operating margin%
5.97
4.08
4.06
5.84
3.09
0.55
0.40
1.17
3.75
3.80
10.57
1.17
3.78
75
6.71
Net margin%
18.07
15.19
13.96
12.74
13.18
15.93
13.60
12.06
11.59
11.78
2.18
12.06
13.39
9
33.31
P/E ratio (avg)x
27.33
29.01
31.08
33.70
30.53
32.16
29.43
31.74
33.28
34.71
30.49
32.16
31.41
21
35.58
EV/EBITx
33.27
31.45
30.38
31.21
35.26
37.72
35.87
37.07
35.98
39.14
35.58
37.07
35.57
25
28.13
FCF yield (avg)%
15.31
16.37
18.63
17.73
19.01
19.53
18.95
20.41
22.68
22.49
25.29
20.41
18.98
59
25.31
FCF margin%
11.95
11.61
11.96
14.87
15.80
13.35
14.46
16.87
15.17
17.37
18.83
15.17
14.67
31
0.144
FCF / Net incomex
1.533
1.423
1.339
1.427
1.270
1.297
1.308
1.412
1.348
1.273
1.121
1.308
1.343
91
14.16
ROIC%
3.59
0.90
0.40
0.40
0.40
0.40
0.40
0.56
1.01
3.23
29.23
0.56
0.48
31
4.33
Return on equity%
25.08
27.46
28.42
27.20
27.48
27.31
25.49
24.35
22.03
24.97
9.52
24.97
26.34
23
28.07
Return on assets%
5.56
3.09
2.95
3.42
5.81
3.56
3.72
1.30
0.40
1.79
10.57
1.79
3.25
95
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.59%
4.43%
—
3.92
EPS growth%
6.88
4.67
2.73
0.40
0.40
0.79
0.40
3.06
5.69
6.82
27.00
3.06
2.89
91
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.39%
1.80%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.63%)
(0.16%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.07%)
0.66%
—
6.52
Div yield (avg)%
0.47
1.02
0.40
0.40
0.40
2.27
2.42
0.40
0.40
0.40
13.91
0.40
0.40
89
13.52
Payout ratio%
16.38
17.63
17.56
14.82
17.51
18.76
19.73
19.90
20.14
22.53
7.38
19.90
18.20
33
0.718
Shares (diluted)B
0.902
0.857
0.867
0.947
0.952
1.028
1.086
1.222
1.155
1.080
0.721
2.56%
2.26%
7
25.02
Buyback yield%
13.02
11.86
14.48
13.86
11.07
11.91
12.24
13.58
13.67
12.26
10.13
12.26
12.64
12
1.165
D/E ratiox
0.918
0.963
1.071
1.162
1.245
1.164
1.350
1.294
1.376
1.458
0.829
1.350
1.205
40
0.275
Enterprise value$M
1.264
1.474
1.599
1.714
1.972
2.180
2.160
2.293
2.570
3.100
0.824
9.47%
9.36%
25
0.180
LT debt$M
0.080
0.078
0.074
0.071
0.071
0.077
0.083
0.076
0.075
0.082
0.252
2.92%
0.04%
44
Revenue
$1.385M
3.35%
1.00×
Cost of revenue
$0.932M
3.28%
0.99×
Operating expenses
$0.274M
3.93%
1.06×
Cash and investments
14.15%
Goodwill & intangibles
13.93%
Spread over hurdle
(3.77%)