2.606
Revenue$M
7.038
7.344
7.517
7.640
7.966
8.383
8.687
8.907
9.328
9.418
2.907
3.41%
3.12%
30
15.64
Revenue growth%
11.11
13.06
14.31
15.28
16.12
16.55
15.45
15.44
12.93
14.70
22.15
15.44
14.99
31
18.33
Gross margin%
27.84
26.46
28.14
27.16
24.49
23.15
25.68
28.09
27.64
28.90
15.88
27.64
27.40
88
17.85
Operating margin%
13.03
11.70
13.42
14.90
16.54
13.91
12.90
13.52
14.97
14.62
24.61
13.91
13.71
90
28.72
Net margin%
31.17
29.81
32.14
31.54
34.14
36.57
36.00
33.29
31.65
29.36
2.94
33.29
31.89
77
18.85
P/E ratio (avg)x
26.60
26.27
25.35
21.71
20.20
19.73
20.33
19.92
19.93
19.41
12.05
19.92
20.26
92
21.19
EV/EBITx
48.39
53.18
60.61
63.72
74.67
77.64
89.51
91.84
100.6
104.4
14.28
91.84
76.16
65
5.39
FCF yield (avg)%
24.68
24.54
25.85
26.44
24.73
24.03
22.57
22.46
23.84
22.04
8.70
22.57
24.28
33
12.92
FCF margin%
2.66
5.57
5.20
6.21
6.72
8.71
6.44
5.93
4.52
4.67
16.44
5.93
5.75
55
0.432
FCF / Net incomex
0.965
1.079
1.260
1.292
1.367
1.303
1.468
1.616
1.676
1.829
1.686
1.616
1.335
66
26.07
ROIC%
11.56
13.58
14.21
12.25
10.48
9.05
11.16
10.70
10.14
10.73
13.97
10.70
10.94
38
19.54
Return on equity%
11.42
9.96
12.46
13.11
10.21
10.45
7.63
6.57
3.74
5.00
3.54
6.57
10.08
23
21.46
Return on assets%
9.02
7.26
9.15
7.43
7.81
9.92
10.85
8.32
9.50
11.05
9.03
9.92
9.08
91
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.22%
0.53%
—
6.87
EPS growth%
29.81
30.55
33.26
34.60
33.27
34.26
37.13
37.82
40.11
42.00
20.27
37.82
34.43
47
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
10.87%
11.74%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(3.37%)
(3.79%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.61%)
(3.44%)
—
9.98
Div yield (avg)%
1.18
2.70
1.70
0.74
0.40
1.71
1.49
0.40
0.40
0.40
9.46
0.40
0.96
82
13.73
Payout ratio%
16.87
17.23
15.45
17.93
15.11
13.79
11.01
10.91
10.28
9.81
8.61
10.91
14.45
22
459.5
Shares (diluted)M
500.7
477.9
452.1
460.0
463.6
485.0
465.2
484.8
501.1
457.5
454.9
(0.26%)
(0.57%)
9
24.07
Buyback yield%
27.55
26.90
27.24
26.49
28.14
25.70
28.69
27.56
29.48
31.63
6.02
28.69
27.55
63
0.184
D/E ratiox
1.447
1.476
1.552
1.536
1.714
1.669
1.705
1.769
1.698
1.659
0.385
1.698
1.664
34
1.804
Enterprise value$M
2.228
2.045
2.260
2.434
2.186
2.303
2.247
2.077
2.259
2.084
3.954
(0.95%)
(0.20%)
79
7.010
LT debt$M
4.576
4.524
4.931
4.701
4.524
4.436
3.975
4.163
3.799
3.738
4.109
(3.75%)
(2.80%)
95
Revenue
$9.418M
3.12%
1.00×
Cost of revenue
$5.001M
2.76%
0.97×
Operating expenses
$2.089M
3.77%
1.06×
Cash and investments
16.81%
Goodwill & intangibles
15.75%
Return on capital
110.47%
Spread over hurdle
101.40%