0.326
Revenue$M
0.965
1.023
1.116
1.188
1.290
1.388
1.490
1.634
1.766
1.888
0.341
7.92%
7.93%
31
15.75
Revenue growth%
24.37
24.30
22.44
23.92
25.34
23.65
22.08
20.19
21.37
22.81
16.37
22.08
23.23
67
3.86
Gross margin%
4.43
6.96
5.26
5.07
4.01
1.39
3.77
3.96
5.96
8.86
24.51
3.96
4.75
94
10.04
Operating margin%
23.93
25.65
24.89
23.14
26.03
27.19
25.05
25.88
24.27
24.38
24.82
25.05
24.97
44
21.54
Net margin%
24.50
22.74
23.21
24.34
23.65
24.62
23.32
20.86
21.78
19.84
28.62
21.78
23.26
39
8.464
P/E ratio (avg)x
29.27
32.97
32.06
37.64
37.12
38.77
45.27
43.26
51.35
53.03
10.36
45.27
38.21
72
20.65
EV/EBITx
19.47
19.21
19.48
21.40
24.79
25.69
30.04
29.08
29.08
29.33
12.60
29.08
25.24
55
6.80
FCF yield (avg)%
13.33
12.27
10.60
12.36
15.09
15.56
14.26
15.75
17.11
16.78
8.48
15.75
14.68
67
6.59
FCF margin%
27.00
27.61
27.62
30.01
32.03
29.33
29.64
31.87
33.42
35.85
21.25
31.87
29.83
52
0.782
FCF / Net incomex
1.480
1.422
1.389
1.335
1.513
1.558
1.768
1.699
1.894
1.898
0.410
1.768
1.535
10
9.27
ROIC%
9.25
9.64
9.63
12.22
14.40
16.64
16.55
14.41
16.21
16.38
27.69
16.38
14.40
88
11.90
Return on equity%
32.38
32.99
33.09
30.42
27.73
26.56
23.82
25.05
25.15
28.03
11.80
25.15
27.88
80
14.54
Return on assets%
8.74
8.81
10.44
13.23
15.03
13.48
13.07
15.00
17.82
19.69
25.64
15.00
13.35
44
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.15%
2.02%
—
12.82
EPS growth%
23.23
25.63
26.27
26.21
25.37
25.16
24.00
24.84
24.86
25.32
27.28
24.86
25.24
64
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.70%)
(1.07%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.67%
6.95%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
0.64%
(0.27%)
—
18.67
Div yield (avg)%
30.07
31.79
29.31
31.98
31.03
28.79
27.08
28.82
29.47
30.41
27.68
28.82
29.77
94
7.85
Payout ratio%
8.98
8.97
6.37
8.91
8.25
5.60
8.40
7.28
6.64
5.70
14.06
6.64
7.76
33
2.129
Shares (diluted)B
2.304
2.516
2.289
2.527
2.487
2.319
2.315
2.502
2.544
2.695
2.208
1.62%
0.60%
13
27.64
Buyback yield%
19.12
16.45
19.11
18.32
18.28
19.07
18.74
20.84
18.22
20.55
10.48
19.07
18.90
93
1.127
D/E ratiox
0.185
0.210
0.194
0.181
0.172
0.169
0.173
0.164
0.183
0.171
0.797
0.171
0.177
64
0.681
Enterprise value$M
0.858
0.899
0.916
1.012
1.117
1.236
1.228
1.181
1.230
1.342
0.108
3.73%
4.80%
61
1.573
LT debt$M
0.671
0.678
0.675
0.718
0.772
0.703
0.700
0.632
0.614
0.639
0.900
(3.70%)
(2.17%)
61
Revenue
$1.888M
7.93%
1.00×
Cost of revenue
$0.942M
7.93%
1.00×
Operating expenses
$0.380M
8.34%
1.04×
Cash and investments
18.55%
Goodwill & intangibles
17.94%