0.065
Revenue$M
0.127
0.128
0.133
0.138
0.140
0.139
0.143
0.145
0.146
0.148
0.071
1.04%
1.56%
25
6.04
Revenue growth%
12.77
11.36
10.21
7.71
10.44
7.52
8.82
6.04
8.03
5.43
24.64
7.52
8.43
29
16.22
Gross margin%
15.50
18.09
19.49
18.78
18.16
20.45
23.18
22.55
25.35
27.53
12.13
23.18
19.97
75
3.91
Operating margin%
27.83
28.21
25.82
27.54
27.78
29.81
29.07
31.07
31.48
30.06
4.46
30.06
28.64
6
23.97
Net margin%
19.79
19.34
18.52
19.27
16.97
18.17
20.56
22.25
21.72
20.56
21.40
20.56
19.56
80
24.47
P/E ratio (avg)x
38.56
36.67
38.77
37.12
37.81
38.72
42.11
40.69
38.34
38.70
30.49
38.72
38.63
74
21.84
EV/EBITx
40.04
39.59
44.78
43.95
44.33
42.86
47.47
49.02
52.57
49.33
15.51
49.02
44.55
42
12.95
FCF yield (avg)%
4.92
1.95
1.94
3.56
6.50
7.95
6.93
5.99
8.93
11.11
8.58
7.95
6.24
13
15.63
FCF margin%
25.01
22.44
19.66
20.36
20.45
21.98
24.07
25.56
25.51
25.59
19.61
25.51
23.26
23
1.042
FCF / Net incomex
1.845
1.952
2.052
2.045
2.135
2.322
2.705
2.670
3.018
2.835
0.685
2.705
2.228
5
9.20
ROIC%
1.16
0.61
2.74
3.74
2.49
5.38
6.40
5.32
6.89
9.66
21.80
6.40
4.53
34
10.23
Return on equity%
26.67
25.35
27.27
28.42
29.77
29.55
29.03
28.12
26.13
26.08
17.86
28.12
27.69
40
28.56
Return on assets%
20.98
22.44
22.08
22.92
21.22
23.13
20.83
20.67
20.95
19.91
3.85
20.83
21.10
9
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
6.34%
8.54%
—
3.78
EPS growth%
22.02
19.87
21.14
18.48
20.37
23.34
21.20
22.34
20.97
18.87
15.84
21.20
21.05
65
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.94%
2.73%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
10.96%
9.78%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.88%)
(1.98%)
—
26.22
Div yield (avg)%
26.22
25.02
25.62
26.32
28.21
27.55
29.21
30.36
27.75
25.08
21.09
27.75
26.94
73
12.68
Payout ratio%
2.77
5.14
6.74
9.14
6.48
7.90
9.00
7.60
6.83
8.02
7.65
7.90
7.21
44
24.77
Shares (diluted)M
30.41
32.58
37.01
39.97
46.22
47.90
52.46
53.24
58.12
59.75
23.79
5.27%
8.51%
69
26.11
Buyback yield%
25.35
28.22
25.52
24.56
23.11
22.81
23.89
22.03
22.64
24.15
29.93
22.81
24.02
31
1.216
D/E ratiox
1.248
1.228
1.277
1.225
1.238
1.151
1.286
1.173
1.214
1.146
0.284
1.173
1.227
92
—
Enterprise value$M
0.074
0.070
0.065
0.064
0.056
0.054
0.056
0.058
0.049
0.046
0.107
(3.96%)
(4.99%)
49
0.103
LT debt$M
0.067
0.072
0.076
0.079
0.078
0.078
0.088
0.092
0.093
0.098
0.037
4.77%
4.99%
38
Revenue
$0.148M
1.56%
1.00×
Cost of revenue
$0.086M
1.36%
0.98×
Operating expenses
$0.025M
1.81%
1.03×
Cash and investments
18.39%
Spread over hurdle
12.44%