1.098
Revenue$M
2.579
2.694
2.795
2.929
3.107
3.210
3.326
3.538
3.735
3.895
1.140
4.62%
4.92%
82
20.57
Revenue growth%
15.84
13.65
12.71
12.73
15.58
17.68
18.94
16.16
17.22
14.59
10.53
17.22
15.71
50
16.58
Gross margin%
23.71
24.56
23.79
22.55
22.16
20.02
18.31
20.31
23.08
23.11
24.98
20.31
22.82
15
26.81
Operating margin%
19.25
20.53
19.07
21.42
23.48
24.20
26.89
29.19
30.76
33.13
10.67
29.19
23.84
48
13.97
Net margin%
24.27
26.99
25.38
23.02
25.58
24.18
26.74
26.01
23.03
25.28
13.00
25.28
25.33
58
6.520
P/E ratio (avg)x
32.61
32.89
35.89
40.29
45.11
41.75
38.24
43.41
41.02
39.70
17.12
41.02
39.99
47
16.36
EV/EBITx
42.49
45.62
45.55
47.48
52.09
55.67
63.58
67.59
70.92
74.79
6.542
67.59
53.88
66
29.66
FCF yield (avg)%
11.28
12.44
11.04
9.73
8.90
6.96
8.13
10.11
11.39
12.31
27.81
10.11
10.57
44
14.31
FCF margin%
15.07
16.99
15.09
14.11
15.00
14.71
14.32
12.28
13.31
13.33
21.99
13.33
14.51
56
1.789
FCF / Net incomex
1.293
1.401
1.366
1.606
1.914
2.028
2.123
2.062
2.344
2.424
1.295
2.123
1.971
92
28.52
ROIC%
21.02
20.98
18.32
19.97
20.68
22.78
21.96
23.50
23.94
22.48
3.53
22.78
21.49
72
10.73
Return on equity%
13.38
15.59
14.52
15.38
14.29
16.71
17.01
15.37
17.36
16.35
22.21
16.71
15.48
80
27.76
Return on assets%
11.73
11.44
8.87
10.69
8.12
5.53
3.77
3.55
5.96
6.60
8.22
5.53
7.36
14
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
6.24%
4.62%
—
11.41
EPS growth%
1.64
0.85
1.31
0.71
3.01
2.66
4.53
5.75
7.49
7.32
5.24
5.75
2.84
8
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.19%
(0.63%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
10.22%
7.59%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.35%
4.63%
—
19.17
Div yield (avg)%
13.64
11.03
12.67
15.53
18.12
19.03
16.87
14.97
17.30
19.97
24.76
17.30
16.20
22
19.95
Payout ratio%
19.86
20.78
18.20
20.59
22.20
22.17
20.37
21.91
22.42
20.69
21.47
21.91
20.73
14
3.568
Shares (diluted)B
3.835
4.179
4.876
5.161
5.188
5.064
5.008
5.169
5.363
5.916
3.555
2.66%
5.65%
65
12.15
Buyback yield%
8.71
5.77
6.64
7.74
7.46
7.96
5.82
3.25
2.89
5.64
15.36
5.64
6.23
13
0.944
D/E ratiox
2.187
2.178
2.602
3.115
3.085
3.528
4.232
4.499
5.053
5.968
1.629
4.499
3.321
49
1.931
Enterprise value$M
0.268
0.289
0.347
0.374
0.416
0.483
0.507
0.612
0.688
0.668
1.098
9.96%
10.36%
8
2.122
LT debt$M
2.743
2.839
3.147
3.218
3.015
2.944
2.838
2.855
2.643
2.777
1.973
(1.63%)
0.69%
40
Revenue
$3.895M
4.92%
1.00×
Cost of revenue
$1.705M
4.63%
0.97×
Operating expenses
$0.883M
5.01%
1.01×
Property and equipment
17.05%
Cash and investments
15.31%