1.484
Revenue$M
0.875
0.945
1.038
1.123
1.209
1.305
1.379
1.457
1.555
1.646
1.607
6.37%
7.14%
79
3.18
Revenue growth%
24.04
26.72
23.88
26.56
27.79
27.07
27.01
28.86
27.61
30.49
5.33
27.61
27.04
89
13.66
Gross margin%
11.09
8.23
6.98
4.31
7.10
8.42
8.26
8.78
9.78
10.87
20.58
8.78
8.34
65
26.10
Operating margin%
21.35
22.14
23.18
21.63
22.54
23.35
26.34
24.31
24.54
26.78
15.12
24.54
23.27
13
28.79
Net margin%
3.43
3.06
5.66
5.47
4.95
7.34
7.57
8.03
6.33
6.38
5.70
7.34
5.99
44
24.67
P/E ratio (avg)x
12.69
14.17
14.15
15.91
16.92
18.43
17.28
16.05
17.47
19.88
15.63
17.47
16.48
54
10.54
EV/EBITx
9.672
8.456
9.227
8.337
7.917
8.102
8.720
8.165
7.533
7.591
14.47
8.102
8.251
85
9.68
FCF yield (avg)%
8.02
6.32
8.32
7.09
6.05
8.14
10.99
12.95
14.60
14.56
21.51
12.95
8.23
88
6.67
FCF margin%
23.99
23.22
20.34
21.43
21.19
23.90
22.27
24.50
23.71
25.49
17.02
23.90
23.47
56
1.546
FCF / Net incomex
0.731
0.801
0.891
0.827
0.876
0.972
1.029
0.978
0.858
0.886
0.247
0.972
0.881
33
27.19
ROIC%
16.77
16.51
18.79
16.92
15.88
17.49
18.07
18.52
16.73
19.17
3.16
18.07
17.21
93
25.36
Return on equity%
9.67
11.98
12.80
14.04
16.26
15.05
12.40
12.29
10.33
9.23
28.31
12.29
12.34
24
16.53
Return on assets%
16.35
13.91
13.32
12.40
10.97
12.25
9.37
7.61
9.12
8.10
22.09
9.12
11.61
82
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
7.73%
4.96%
—
6.69
EPS growth%
11.79
14.24
16.32
16.10
18.28
15.70
16.70
14.94
17.17
18.53
29.65
16.70
16.21
44
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.93%
3.73%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(3.74%)
(1.47%)
—
—
Dividend per sh$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
14.18%
12.75%
—
21.08
Div yield (avg)%
22.64
19.64
17.33
15.56
14.28
15.53
13.29
14.17
16.62
17.68
6.68
15.53
16.09
31
18.88
Payout ratio%
13.56
15.19
12.82
14.39
12.92
13.01
11.51
10.71
7.74
9.54
20.39
10.71
12.87
62
382.3
Shares (diluted)M
521.3
546.3
577.5
646.3
713.9
766.1
759.2
893.0
863.5
949.5
391.9
5.87%
7.45%
55
28.55
Buyback yield%
14.91
17.77
19.10
21.82
24.32
27.24
24.61
22.66
25.41
26.17
4.62
25.41
23.49
53
1.635
D/E ratiox
1.051
1.109
1.095
1.324
1.397
1.424
1.613
1.643
1.805
1.800
0.938
1.643
1.410
21
0.638
Enterprise value$M
1.159
1.078
1.139
1.284
1.199
1.091
1.040
1.124
1.226
1.134
1.015
(1.11%)
0.77%
48
0.909
LT debt$M
1.744
1.818
1.735
1.885
1.841
1.810
2.016
2.227
2.401
2.714
0.406
8.07%
5.28%
20
Revenue
$1.646M
7.14%
1.00×
Cost of revenue
$0.936M
7.24%
1.01×
Operating expenses
$0.205M
6.09%
0.91×
Cash and investments
21.62%
Spread over hurdle
13.19%