4.949
Revenue$M
5.952
6.347
6.600
7.062
7.270
7.526
7.873
8.210
8.553
8.883
5.397
4.09%
4.81%
84
4.43
Revenue growth%
20.02
22.04
24.97
22.43
21.84
21.51
19.79
17.42
19.00
18.37
27.00
19.00
20.76
49
2.46
Gross margin%
10.23
8.27
9.40
12.03
13.95
13.73
13.17
11.59
12.22
10.60
26.84
12.22
11.81
53
11.18
Operating margin%
22.82
25.34
28.11
27.21
28.00
26.21
27.92
27.81
27.88
30.32
5.78
27.88
27.84
44
26.31
Net margin%
5.25
3.39
4.89
6.46
8.07
8.67
11.30
11.31
11.49
10.87
23.49
11.30
8.37
93
37.07
P/E ratio (avg)x
12.86
14.65
14.07
14.54
14.15
14.06
14.64
16.40
15.44
14.61
16.84
14.64
14.57
77
29.38
EV/EBITx
29.00
31.39
32.86
30.23
32.83
31.00
33.89
37.46
35.84
32.62
7.944
33.89
32.73
27
17.77
FCF yield (avg)%
10.31
7.69
6.07
5.13
6.27
7.61
7.01
9.92
8.43
8.41
20.89
8.41
7.65
78
23.74
FCF margin%
29.56
30.80
30.21
31.64
32.16
33.20
35.17
35.22
36.44
34.55
9.58
35.17
32.68
18
0.429
FCF / Net incomex
2.071
2.434
2.354
2.718
2.862
2.851
3.199
3.762
3.857
3.821
0.414
3.762
2.857
21
7.24
ROIC%
17.66
20.58
21.34
18.77
19.59
19.94
22.58
24.17
22.59
24.30
12.47
22.59
20.96
54
19.11
Return on equity%
25.23
23.68
24.38
22.63
24.76
26.58
25.65
23.73
23.64
23.89
28.10
23.89
24.13
64
19.92
Return on assets%
17.66
15.09
12.29
14.87
17.25
16.66
18.16
16.36
14.90
13.86
8.42
16.36
15.73
69
0.02
EPS$
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
(4.18%)
(0.79%)
—
26.25
EPS growth%
10.51
12.67
11.43
8.67
8.51
9.36
12.32
11.32
13.60
13.90
10.96
12.32
11.38
75
0.03
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.30%
0.65%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.79%
(0.18%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.82%
0.71%
—
13.47
Div yield (avg)%
33.03
32.43
34.89
33.81
33.53
31.45
33.19
32.45
29.87
32.52
22.46
32.45
32.77
27
26.29
Payout ratio%
21.55
19.90
17.05
17.48
19.53
21.09
22.26
24.18
23.47
24.24
23.86
23.47
21.32
70
274.3
Shares (diluted)M
336.8
369.3
376.1
396.6
388.7
359.8
335.5
317.1
345.7
352.5
266.8
(1.94%)
(0.04%)
94
4.76
Buyback yield%
10.32
8.39
10.04
10.79
8.87
10.85
11.74
8.94
7.08
6.55
29.39
8.94
9.49
32
0.957
D/E ratiox
0.570
0.623
0.628
0.676
0.670
0.749
0.790
0.715
0.761
0.776
1.181
0.761
0.696
28
3.241
Enterprise value$M
11.97
14.07
16.28
16.81
17.22
19.01
19.91
22.99
26.21
26.54
5.367
9.03%
8.89%
95
5.035
LT debt$M
4.101
4.565
4.973
4.844
5.027
5.525
5.141
4.827
4.828
4.572
7.237
(1.88%)
1.95%
25
Revenue
$8.883M
4.81%
1.00×
Cost of revenue
$4.111M
4.86%
1.00×
Operating expenses
$1.865M
5.05%
1.02×
Goodwill & intangibles
20.84%
Cash and investments
19.22%