2.603
Revenue$M
6.796
6.925
7.056
7.392
7.453
7.561
7.892
7.974
8.120
8.347
2.660
2.29%
2.10%
9
13.50
Revenue growth%
1.78
2.52
3.36
2.30
3.48
1.77
3.08
0.80
0.40
0.40
29.91
0.80
2.04
32
5.17
Gross margin%
23.23
20.67
17.91
16.00
15.25
15.61
18.43
19.46
18.74
21.13
6.47
18.74
18.58
70
13.15
Operating margin%
12.88
10.96
11.38
12.59
11.86
13.03
13.04
15.46
13.28
14.11
20.40
13.28
12.95
10
20.21
Net margin%
30.58
28.23
27.86
30.35
27.53
28.55
30.19
28.69
30.06
29.70
10.71
29.70
29.19
70
35.76
P/E ratio (avg)x
20.16
18.20
19.46
19.21
21.24
20.10
21.47
23.41
22.35
24.18
24.69
22.35
20.70
77
8.965
EV/EBITx
44.32
48.66
50.34
51.48
58.30
66.41
80.26
85.64
92.66
91.03
34.67
85.64
62.36
76
6.07
FCF yield (avg)%
21.57
21.57
20.78
18.62
20.35
17.91
18.22
17.14
19.58
22.53
15.87
18.22
19.97
87
23.64
FCF margin%
25.26
27.26
28.18
31.12
32.48
31.38
28.77
31.62
34.44
35.00
23.63
31.62
31.25
91
1.364
FCF / Net incomex
0.885
0.982
0.945
1.008
1.159
1.155
1.321
1.386
1.345
1.365
1.725
1.345
1.157
66
28.94
ROIC%
29.59
28.45
31.43
30.90
29.81
32.51
33.63
35.08
34.69
36.42
13.38
34.69
31.97
16
7.62
Return on equity%
18.25
15.42
12.70
15.22
14.30
15.23
14.36
16.36
18.30
20.02
10.82
16.36
15.33
14
4.75
Return on assets%
19.90
18.37
18.38
16.05
17.97
19.86
17.23
18.18
15.89
15.29
24.57
17.23
18.08
30
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
4.83%
5.88%
—
9.02
EPS growth%
16.24
13.67
12.00
9.76
8.97
8.52
9.49
8.40
10.61
9.77
8.87
9.49
9.77
47
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
12.13%
4.96%
—
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
—
(0.53%)
(3.37%)
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.89%)
(0.03%)
—
11.65
Div yield (avg)%
4.15
7.08
9.19
7.38
5.17
3.61
4.47
1.59
0.41
0.40
17.16
1.59
4.31
11
15.67
Payout ratio%
16.66
18.11
19.06
16.55
14.28
13.08
10.33
7.47
7.78
9.04
18.61
9.04
13.68
77
486.1
Shares (diluted)M
454.7
514.8
571.7
538.0
544.5
525.1
600.0
679.1
725.1
784.9
496.5
7.59%
4.96%
47
4.25
Buyback yield%
10.08
10.63
9.28
6.34
8.35
7.29
5.43
6.58
6.55
4.92
11.60
6.55
6.93
57
0.874
D/E ratiox
1.845
2.044
2.411
2.365
2.716
3.124
3.588
4.259
4.202
5.049
1.056
4.202
2.920
63
6.315
Enterprise value$M
2.896
3.344
3.136
3.268
3.578
3.590
3.775
4.323
4.612
4.750
3.093
5.83%
5.79%
21
2.926
LT debt$M
5.985
6.521
6.051
5.703
5.225
5.772
6.057
6.579
5.897
5.749
3.028
1.93%
(1.05%)
20
Revenue
$8.347M
2.10%
1.00×
Cost of revenue
$5.502M
2.09%
1.00×
Operating expenses
$1.275M
2.19%
1.01×
Goodwill & intangibles
16.39%
Cash and investments
16.33%
Spread over hurdle
(0.25%)