0.091
Revenue$M
0.110
0.119
0.125
0.136
0.142
0.151
0.164
0.177
0.193
0.209
0.094
8.07%
7.53%
81
3.78
Revenue growth%
17.43
15.96
14.81
16.05
18.83
16.11
14.38
16.47
17.72
20.22
10.87
16.47
16.29
12
11.39
Gross margin%
13.82
14.14
11.75
10.81
12.18
13.24
14.76
15.47
13.46
15.19
16.68
14.76
13.64
50
23.84
Operating margin%
25.24
24.91
27.39
29.85
32.78
30.44
28.39
25.96
23.98
26.68
15.84
26.68
27.04
68
12.56
Net margin%
12.77
13.68
15.30
15.60
14.72
15.91
18.40
20.37
18.43
15.50
18.52
18.40
15.55
47
34.52
P/E ratio (avg)x
11.71
12.14
11.41
11.10
10.07
10.74
10.33
11.36
11.29
12.45
25.76
11.29
11.32
19
27.39
EV/EBITx
49.53
51.77
50.98
50.96
53.24
48.96
46.56
42.20
43.39
45.77
12.05
45.77
49.24
67
7.89
FCF yield (avg)%
9.50
12.05
11.75
12.83
15.09
15.16
16.18
15.44
14.55
14.89
10.04
15.16
14.72
56
6.02
FCF margin%
23.10
22.15
24.41
26.52
25.72
28.02
29.41
29.56
27.03
24.36
18.43
28.02
26.12
63
0.791
FCF / Net incomex
2.081
2.324
2.297
2.523
2.383
2.542
2.953
3.013
2.938
3.047
0.261
2.953
2.533
19
5.92
ROIC%
26.81
29.39
28.35
31.23
33.97
31.44
32.87
33.14
32.72
30.56
18.81
32.72
31.34
46
17.93
Return on equity%
31.53
31.82
29.86
31.94
30.09
32.63
30.15
28.36
29.29
27.24
12.94
29.29
30.12
83
8.50
Return on assets%
18.54
16.94
15.48
17.67
16.61
18.15
16.44
18.89
18.53
19.00
6.82
18.53
17.91
30
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
8.20%
7.63%
—
29.68
EPS growth%
24.71
24.66
25.18
27.64
26.38
28.84
30.88
31.16
33.93
30.93
5.76
30.93
28.24
18
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
8.92%
9.21%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(7.92%)
(7.16%)
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.13%
6.93%
—
10.47
Div yield (avg)%
18.06
17.73
17.62
18.50
19.47
19.49
21.50
24.33
22.15
23.04
24.36
22.15
19.48
24
28.66
Payout ratio%
7.31
6.91
9.14
11.49
11.44
13.04
10.98
9.73
7.66
4.94
12.77
9.73
9.43
83
38.25
Shares (diluted)M
49.62
56.11
55.00
58.71
65.32
69.36
78.08
71.48
70.26
77.45
38.39
3.47%
5.26%
21
19.56
Buyback yield%
16.09
15.66
13.31
12.68
14.88
17.73
17.49
14.92
13.09
14.18
14.85
14.92
14.90
84
0.256
D/E ratiox
0.790
0.819
0.787
0.825
0.801
0.768
0.678
0.636
0.621
0.592
0.698
0.636
0.777
94
0.100
Enterprise value$M
0.324
0.325
0.367
0.434
0.474
0.492
0.526
0.528
0.538
0.629
0.198
5.81%
8.52%
92
0.176
LT debt$M
0.108
0.116
0.127
0.122
0.119
0.127
0.125
0.121
0.122
0.126
0.163
1.13%
1.78%
62
Revenue
$0.209M
7.53%
1.00×
Cost of revenue
$0.146M
7.53%
1.00×
Operating expenses
$0.039M
7.28%
0.98×
Cash and investments
16.65%
Property and equipment
15.99%