1.693
Revenue$M
2.816
2.882
2.956
3.073
3.140
3.285
3.464
3.608
3.785
3.868
1.742
4.26%
3.56%
16
5.71
Revenue growth%
10.14
10.74
13.20
10.51
7.61
6.56
5.40
6.28
4.75
1.89
25.49
5.40
7.08
16
6.62
Gross margin%
12.35
9.47
10.33
10.39
8.06
5.39
7.59
10.47
11.89
11.22
9.78
10.47
10.36
16
19.33
Operating margin%
19.76
21.98
24.02
23.59
26.05
25.85
22.97
25.52
25.19
25.96
14.13
25.52
24.60
20
15.00
Net margin%
20.13
17.63
14.75
17.68
17.24
16.01
14.49
11.76
13.50
13.91
2.29
13.91
15.38
87
30.90
P/E ratio (avg)x
23.09
25.29
26.87
31.16
30.67
35.64
42.41
47.48
57.01
55.99
19.62
47.48
33.40
55
34.17
EV/EBITx
42.50
42.60
43.08
43.76
40.19
38.61
38.48
38.73
36.58
36.65
12.74
38.48
39.46
43
15.33
FCF yield (avg)%
12.86
14.70
14.39
16.66
17.90
15.77
18.62
20.69
23.31
23.85
15.91
20.69
17.28
43
11.55
FCF margin%
14.32
15.61
16.31
17.53
18.05
20.70
19.22
16.47
16.33
18.22
23.43
18.22
17.00
42
0.799
FCF / Net incomex
1.231
1.085
1.156
1.102
0.987
1.014
0.983
0.954
0.807
0.737
1.758
0.954
1.000
70
4.66
ROIC%
7.86
5.46
3.98
2.97
3.61
2.92
3.81
3.43
3.50
3.79
29.93
3.50
3.70
64
24.08
Return on equity%
5.01
2.13
4.30
4.00
6.52
5.82
5.86
8.46
9.80
12.56
10.85
8.46
5.84
78
6.30
Return on assets%
30.91
28.89
31.43
32.17
34.14
35.98
34.21
31.91
30.10
28.90
9.72
31.91
31.67
55
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.14%)
(4.87%)
—
20.15
EPS growth%
0.40
2.47
0.40
0.40
0.40
1.08
3.09
5.45
2.84
2.14
10.08
2.84
1.61
16
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.82%)
0.20%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
0.85%
1.33%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
12.04%
8.18%
—
29.73
Div yield (avg)%
21.00
21.70
21.70
19.69
21.61
19.17
20.83
18.63
20.93
19.11
22.16
19.17
20.88
9
26.03
Payout ratio%
11.06
10.00
7.90
6.51
7.32
8.78
8.83
10.96
11.85
11.96
9.43
10.96
9.41
53
2.081
Shares (diluted)B
1.855
1.717
1.847
1.596
1.718
1.856
1.611
1.709
1.492
1.592
2.189
(1.51%)
(1.62%)
76
21.87
Buyback yield%
29.47
31.82
32.12
34.82
33.78
35.51
36.38
34.97
36.12
36.66
9.06
36.12
34.89
44
0.318
D/E ratiox
1.465
1.579
1.520
1.612
1.708
1.843
1.574
1.594
1.426
1.407
0.880
1.574
1.577
53
2.843
Enterprise value$M
2.302
2.611
3.075
3.410
4.039
4.271
4.543
4.945
5.952
6.645
1.982
10.47%
13.28%
54
2.793
LT debt$M
0.300
0.285
0.255
0.262
0.236
0.209
0.195
0.172
0.187
0.177
1.960
(5.53%)
(6.03%)
75
Revenue
$3.868M
3.56%
1.00×
Cost of revenue
$2.707M
3.56%
1.00×
Operating expenses
$0.829M
3.99%
1.04×
Cash and investments
16.27%
Spread over hurdle
(5.97%)