0.216
Revenue$M
0.529
0.544
0.578
0.608
0.628
0.638
0.671
0.695
0.722
0.743
0.220
3.41%
3.81%
76
26.27
Revenue growth%
11.08
9.88
10.77
11.91
10.11
9.43
8.62
7.55
10.45
8.55
27.51
8.62
9.99
44
28.95
Gross margin%
24.13
23.35
23.19
23.17
23.34
25.07
22.54
21.97
23.83
25.31
27.71
23.83
23.34
65
8.91
Operating margin%
3.95
3.43
3.83
6.41
8.37
7.66
4.74
2.55
5.27
5.76
6.24
5.27
5.01
38
8.55
Net margin%
27.69
29.33
27.36
28.88
27.48
27.48
28.36
29.41
28.85
27.63
7.17
28.36
28.02
9
34.95
P/E ratio (avg)x
19.59
20.21
21.77
20.23
20.30
21.30
20.47
21.73
23.39
24.28
25.96
21.73
20.89
91
31.82
EV/EBITx
11.57
12.02
13.31
13.30
13.93
13.08
13.00
13.12
13.37
14.55
26.35
13.12
13.21
39
19.60
FCF yield (avg)%
16.37
15.61
17.71
19.87
17.43
15.39
13.46
11.17
13.63
10.88
10.35
13.46
15.50
61
28.14
FCF margin%
11.79
14.36
16.48
15.80
15.32
16.79
15.33
13.37
15.54
16.75
3.42
15.54
15.43
68
0.291
FCF / Net incomex
1.588
1.486
1.343
1.359
1.447
1.365
1.251
1.376
1.346
1.343
1.546
1.346
1.362
66
25.74
ROIC%
4.48
2.21
2.66
0.96
1.29
0.71
1.90
1.12
0.40
0.40
14.91
0.71
1.21
20
18.00
Return on equity%
20.42
18.34
16.36
14.67
12.98
14.22
16.77
17.25
17.42
15.07
16.59
16.77
16.56
21
9.50
Return on assets%
6.34
8.78
10.45
10.67
11.33
11.18
8.31
10.70
9.62
9.04
26.27
9.62
10.04
67
—
EPS$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
10.52%
13.29%
—
5.99
EPS growth%
20.53
18.15
20.37
19.62
19.21
18.35
19.29
17.08
18.96
21.74
17.06
18.96
19.25
38
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.58%
3.84%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
14.11%
11.48%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
13.37%
11.38%
—
11.12
Div yield (avg)%
13.39
11.22
12.13
10.78
7.79
9.50
11.35
9.47
7.73
5.07
20.60
9.47
10.14
55
25.83
Payout ratio%
7.07
10.04
10.92
13.14
11.02
11.63
11.43
10.45
13.01
15.69
10.43
11.63
11.22
11
116.3
Shares (diluted)M
134.3
151.6
155.9
157.8
153.6
148.6
156.9
183.7
194.7
209.8
117.9
6.43%
4.69%
54
11.58
Buyback yield%
34.92
32.49
33.65
33.88
32.77
33.21
34.96
34.22
36.88
38.91
9.90
34.96
34.05
63
1.312
D/E ratiox
0.421
0.447
0.427
0.389
0.330
0.322
0.336
0.336
0.331
0.358
0.128
0.336
0.347
71
0.156
Enterprise value$M
0.807
0.888
0.954
1.046
1.012
1.117
1.219
1.276
1.352
1.323
0.212
5.50%
5.77%
19
0.571
LT debt$M
0.261
0.258
0.277
0.301
0.304
0.316
0.355
0.380
0.443
0.511
0.650
10.94%
6.68%
86
Revenue
$0.743M
3.81%
1.00×
Cost of revenue
$0.306M
3.58%
0.98×
Operating expenses
$0.184M
4.11%
1.03×
Cash and investments
16.05%