1.269
Revenue$M
0.919
0.975
1.023
1.061
1.076
1.102
1.152
1.216
1.243
1.314
1.329
4.08%
4.09%
74
28.04
Revenue growth%
6.55
5.72
7.15
8.19
10.79
9.49
8.34
9.34
6.92
7.29
24.19
8.34
7.74
89
7.24
Gross margin%
28.32
29.64
28.05
27.38
25.30
23.31
25.71
26.24
23.71
21.22
16.20
23.71
25.98
38
11.20
Operating margin%
28.40
28.43
29.65
28.72
29.55
28.74
27.22
25.70
25.25
27.05
28.41
27.05
28.41
31
24.06
Net margin%
22.92
21.78
22.74
20.71
20.02
20.89
20.21
18.75
21.41
24.31
7.95
20.89
21.15
74
8.880
P/E ratio (avg)x
15.90
14.48
13.89
13.17
14.02
15.85
15.04
13.61
13.90
12.66
25.43
13.90
13.96
25
34.13
EV/EBITx
33.97
31.84
35.81
35.56
35.88
35.11
38.48
41.60
39.62
41.63
36.75
39.62
35.85
21
13.53
FCF yield (avg)%
2.13
4.71
4.50
3.11
2.93
1.65
0.40
2.89
1.34
3.65
24.25
1.65
2.91
34
23.85
FCF margin%
23.44
23.75
23.59
21.31
22.95
20.29
18.07
20.84
22.24
24.09
21.08
20.84
22.59
25
1.647
FCF / Net incomex
1.475
1.365
1.373
1.505
1.348
1.400
1.402
1.491
1.463
1.446
0.421
1.446
1.424
67
29.48
ROIC%
11.08
12.55
12.17
10.89
10.33
10.20
9.01
10.01
9.46
11.50
17.82
10.01
10.61
19
25.75
Return on equity%
17.40
18.33
17.63
18.77
16.54
17.78
16.10
15.27
17.08
16.31
16.45
16.31
17.24
94
9.92
Return on assets%
12.77
12.67
10.31
11.15
8.22
5.90
5.65
6.48
8.57
5.87
10.69
5.90
8.40
86
0.04
EPS$
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.04
0.09%
(0.56%)
—
10.69
EPS growth%
22.32
22.36
24.49
27.26
28.15
27.85
29.75
29.94
31.35
30.91
15.89
29.94
28.00
32
0.03
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.01
9.63%
7.63%
—
0.05
FCF per share$
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
5.22%
3.39%
—
0.02
Dividend per sh$
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.10
0.11
0.12
0.05
12.07%
7.21%
—
22.11
Div yield (avg)%
3.28
5.46
3.24
5.26
5.83
3.14
1.43
0.40
1.41
0.40
3.23
1.41
3.19
57
2.47
Payout ratio%
25.93
27.64
26.56
28.85
29.46
31.79
29.63
27.93
26.88
28.94
21.59
28.94
28.39
43
26.33
Shares (diluted)M
36.57
38.50
37.78
41.97
48.38
54.78
53.12
59.80
63.03
73.71
25.64
8.78%
7.11%
37
21.55
Buyback yield%
19.56
19.07
21.95
23.20
23.26
24.82
26.66
25.93
25.64
26.01
28.66
25.93
24.04
49
0.206
D/E ratiox
1.882
2.124
2.184
2.510
2.558
2.435
2.887
3.027
3.229
3.322
1.591
3.027
2.534
23
0.258
Enterprise value$M
1.099
1.004
0.928
0.952
0.955
0.912
0.954
1.033
0.938
0.948
0.462
(0.15%)
(0.41%)
41
1.024
LT debt$M
1.393
1.487
1.652
1.711
1.586
1.821
2.068
2.327
2.692
2.778
1.082
11.86%
7.53%
9
Revenue
$1.314M
4.09%
1.00×
Cost of revenue
$0.740M
4.48%
1.04×
Operating expenses
$0.281M
3.57%
0.95×
Cash and investments
21.19%