2.832
Revenue$M
2.042
2.208
2.352
2.494
2.664
2.914
3.114
3.379
3.729
4.089
3.011
8.95%
7.91%
32
21.39
Revenue growth%
26.72
25.27
22.29
22.75
23.60
21.38
19.92
18.19
19.58
17.86
4.80
19.58
21.83
19
10.69
Gross margin%
9.13
9.26
6.31
8.02
10.54
9.94
8.08
9.04
7.67
5.11
11.68
8.08
8.56
34
22.44
Operating margin%
20.85
21.01
22.38
20.96
18.42
20.05
17.20
20.04
21.83
19.53
8.93
20.04
20.45
91
22.84
Net margin%
12.22
12.50
10.07
12.18
10.08
11.99
11.38
10.94
11.20
10.55
9.66
11.20
11.29
77
11.67
P/E ratio (avg)x
10.03
10.24
10.68
10.80
10.50
11.17
10.88
10.99
12.61
13.86
22.47
11.17
10.84
70
27.74
EV/EBITx
38.57
37.91
44.00
44.10
43.16
45.39
45.48
44.85
44.18
50.07
12.32
45.39
44.14
48
16.58
FCF yield (avg)%
15.93
15.82
17.83
18.41
20.55
21.00
21.07
21.52
21.94
21.38
3.74
21.38
20.77
44
11.73
FCF margin%
11.37
12.22
11.99
14.01
15.70
14.52
15.19
12.35
13.70
12.58
24.31
13.70
13.14
30
0.605
FCF / Net incomex
0.231
0.209
0.212
0.195
0.191
0.201
0.202
0.210
0.224
0.225
1.127
0.210
0.209
42
22.77
ROIC%
4.22
5.50
6.30
8.70
9.61
8.25
5.41
8.23
9.93
12.07
29.51
8.25
8.24
88
29.69
Return on equity%
16.73
18.25
19.75
21.78
22.80
24.34
25.28
27.56
29.46
31.21
12.99
27.56
23.57
58
18.61
Return on assets%
3.78
6.69
7.19
6.23
3.73
6.10
8.27
8.94
6.70
5.77
8.01
6.70
6.46
91
0.04
EPS$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
2.63%
6.91%
—
13.38
EPS growth%
3.13
4.95
7.00
9.11
11.81
11.34
11.73
9.11
6.81
7.83
25.80
9.11
8.47
71
0.01
Bookvalue per sh$
0.03
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.04
2.86%
—
—
0.01
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.02
4.91%
3.47%
—
0.03
Dividend per sh$
0.06
0.07
0.07
0.08
0.09
0.08
0.09
0.11
0.13
0.14
0.02
10.86%
10.27%
—
27.42
Div yield (avg)%
28.60
26.45
25.32
22.65
24.78
24.25
27.06
28.87
29.11
30.45
6.56
28.87
26.75
78
13.48
Payout ratio%
0.40
0.43
2.21
4.12
3.95
2.44
0.40
0.40
0.40
0.40
6.53
0.40
0.42
24
138.9
Shares (diluted)M
218.2
216.4
235.3
224.8
241.4
271.5
275.7
282.1
290.1
277.2
137.0
2.80%
3.39%
8
4.89
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.40
0.72
2.14
2.77
1.20
8.96
1.20
0.40
12
0.866
D/E ratiox
0.340
0.369
0.397
0.380
0.374
0.401
0.409
0.421
0.431
0.506
0.782
0.421
0.399
50
3.010
Enterprise value$M
1.989
2.060
2.362
2.543
2.744
3.282
3.715
4.074
4.461
4.688
1.776
11.31%
9.35%
53
1.960
LT debt$M
2.919
2.792
2.617
2.785
2.681
2.932
3.156
2.842
2.628
2.382
2.739
(2.34%)
(1.80%)
85
Revenue
$4.089M
7.91%
1.00×
Cost of revenue
$2.193M
7.60%
0.97×
Operating expenses
$0.784M
8.54%
1.06×
Cash and investments
19.25%