0.058
Revenue$M
0.495
0.513
0.524
0.554
0.570
0.591
0.615
0.632
0.645
0.662
0.064
3.03%
3.33%
42
5.96
Revenue growth%
14.12
11.76
11.79
10.81
8.24
6.57
5.46
7.43
10.26
11.53
20.85
7.43
10.53
20
29.96
Gross margin%
23.60
25.19
24.61
23.27
21.45
19.54
18.64
19.89
16.92
16.29
8.59
18.64
20.67
18
29.19
Operating margin%
18.91
20.16
20.36
20.00
18.74
16.68
16.16
14.66
14.39
12.14
27.51
14.66
17.71
58
18.82
Net margin%
13.09
11.71
13.30
12.36
11.28
11.71
13.32
13.35
13.41
14.19
6.98
13.35
13.19
73
27.00
P/E ratio (avg)x
30.31
33.44
36.76
35.26
37.12
36.09
40.41
37.99
41.92
39.40
14.99
39.40
36.94
16
26.13
EV/EBITx
5.572
6.018
5.668
5.428
5.379
5.894
6.737
6.292
6.602
7.332
34.70
6.602
5.956
36
23.67
FCF yield (avg)%
26.19
26.04
28.75
29.34
26.74
28.37
27.88
25.99
24.12
21.64
7.40
25.99
26.46
71
12.19
FCF margin%
4.33
6.93
7.27
5.62
3.65
3.21
1.37
0.91
1.41
3.84
6.31
1.41
3.75
16
1.632
FCF / Net incomex
0.426
0.399
0.352
0.363
0.368
0.337
0.306
0.321
0.343
0.348
0.452
0.337
0.350
75
14.38
ROIC%
3.25
1.94
2.14
0.40
1.18
0.96
0.40
1.42
3.88
4.06
21.49
1.42
1.68
95
26.15
Return on equity%
13.91
14.24
14.18
11.80
9.06
6.22
4.40
5.59
4.33
6.81
7.78
5.59
7.94
12
8.96
Return on assets%
30.39
27.74
28.91
31.64
31.19
33.81
32.22
34.05
35.13
35.00
23.96
34.05
31.93
45
—
EPS$
—
—
—
—
—
—
—
0.01
0.01
0.01
—
4.14%
8.38%
—
12.95
EPS growth%
20.44
17.65
15.54
17.39
18.89
18.55
19.84
20.24
19.12
16.52
17.92
19.12
18.72
12
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.91%
4.81%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.93%
1.57%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
—
11.76%
10.55%
—
19.62
Div yield (avg)%
23.96
25.52
25.29
23.30
22.13
24.70
22.25
20.43
21.36
19.41
10.12
21.36
22.77
21
20.18
Payout ratio%
7.92
8.83
7.47
6.14
6.44
4.20
7.19
4.66
4.75
2.39
7.19
4.66
6.29
37
73.67
Shares (diluted)M
73.82
70.14
77.78
81.94
75.99
77.88
78.16
80.89
79.91
85.77
75.14
2.45%
2.37%
83
10.47
Buyback yield%
12.17
12.76
9.94
10.40
12.08
11.32
8.67
6.03
3.79
1.18
21.83
6.03
10.17
32
0.564
D/E ratiox
1.103
1.122
1.095
0.985
0.885
0.853
0.775
0.761
0.691
0.657
0.658
0.761
0.869
74
0.490
Enterprise value$M
0.152
0.177
0.207
0.211
0.213
0.241
0.264
0.311
0.339
0.356
0.825
10.83%
9.11%
59
0.608
LT debt$M
0.144
0.166
0.164
0.166
0.167
0.178
0.195
0.193
0.205
0.205
0.155
4.21%
3.27%
18
Revenue
$0.662M
3.33%
1.00×
Cost of revenue
$0.368M
3.72%
1.04×
Operating expenses
$0.139M
3.00%
0.97×
Goodwill & intangibles
15.37%
Cash and investments
14.99%
Spread over hurdle
(1.41%)