0.546
Revenue$M
0.349
0.383
0.412
0.452
0.483
0.510
0.547
0.598
0.647
0.690
0.570
7.41%
7.71%
60
2.78
Revenue growth%
15.33
14.25
11.62
13.73
13.82
13.50
16.08
15.24
14.98
16.91
14.60
15.24
14.62
64
13.76
Gross margin%
13.49
13.29
10.54
12.92
13.48
15.85
14.64
14.03
13.33
12.82
26.84
14.03
13.41
71
9.01
Operating margin%
19.92
17.56
15.55
14.45
14.08
12.97
10.59
9.32
10.66
11.75
9.46
10.66
13.53
26
20.75
Net margin%
20.42
17.61
18.71
17.73
15.81
17.73
20.66
20.10
21.04
20.45
21.54
20.45
19.41
63
23.51
P/E ratio (avg)x
23.33
26.05
28.70
31.93
33.64
31.54
32.01
35.19
34.48
32.23
7.765
32.23
31.97
66
24.73
EV/EBITx
33.52
36.46
36.39
38.90
39.49
42.83
41.92
47.95
56.37
58.91
13.70
47.95
40.71
76
15.95
FCF yield (avg)%
24.91
24.17
22.16
19.75
19.54
21.36
22.63
21.26
23.52
24.26
27.21
22.63
22.40
45
26.63
FCF margin%
2.15
0.40
2.31
0.40
0.40
2.83
0.86
3.03
5.92
8.35
11.72
3.03
2.23
72
1.378
FCF / Net incomex
1.354
1.304
1.304
1.412
1.308
1.147
1.133
1.250
1.217
1.313
1.141
1.217
1.304
59
25.91
ROIC%
8.16
5.65
6.02
3.78
1.92
2.02
3.33
2.87
5.00
5.28
16.14
3.33
4.39
6
3.55
Return on equity%
14.62
12.92
10.41
8.53
7.79
6.48
8.74
6.71
7.28
5.72
10.86
6.71
8.16
86
14.81
Return on assets%
12.69
14.44
15.70
18.08
18.18
18.02
17.86
17.76
17.11
19.74
29.29
17.86
17.81
50
—
EPS$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.30%
8.13%
—
6.85
EPS growth%
25.49
24.29
26.52
24.55
24.34
26.35
26.43
24.11
22.36
20.35
19.71
24.11
24.44
92
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
4.05%
2.65%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(2.64%)
(0.80%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.73%)
(1.36%)
—
13.94
Div yield (avg)%
17.29
19.48
18.24
18.51
16.76
16.18
16.97
16.86
15.85
16.33
12.49
16.33
16.91
40
13.24
Payout ratio%
14.94
13.88
13.98
15.02
12.54
15.02
16.42
17.92
20.79
21.48
23.52
17.92
15.02
88
93.26
Shares (diluted)M
92.67
91.39
88.83
93.81
103.4
107.1
112.4
120.2
111.0
117.7
91.46
2.62%
2.40%
22
3.75
Buyback yield%
16.45
18.35
20.15
20.94
23.52
26.11
24.23
23.10
25.43
27.18
24.58
25.43
23.31
6
1.190
D/E ratiox
0.552
0.594
0.572
0.629
0.712
0.674
0.702
0.759
0.865
0.879
0.254
0.759
0.688
7
0.583
Enterprise value$M
0.829
0.910
1.010
0.971
1.115
1.053
1.101
1.149
1.117
1.061
0.579
(0.99%)
2.42%
89
0.089
LT debt$M
0.527
0.545
0.534
0.574
0.628
0.590
0.679
0.770
0.833
0.845
0.592
6.12%
5.60%
77
Revenue
$0.690M
7.71%
1.00×
Cost of revenue
$0.352M
7.35%
0.97×
Operating expenses
$0.122M
8.43%
1.07×
Cash and investments
15.31%