0.791
Revenue$M
1.294
1.361
1.458
1.546
1.607
1.684
1.722
1.789
1.897
2.014
0.857
4.62%
5.17%
54
13.56
Revenue growth%
23.72
25.30
25.58
23.88
25.68
23.24
21.63
18.79
18.74
19.42
24.65
19.42
23.48
94
7.79
Gross margin%
20.00
20.52
21.34
20.20
17.59
16.75
15.61
13.72
13.90
15.24
21.02
15.24
17.17
75
12.48
Operating margin%
19.35
18.09
20.90
23.03
23.99
26.14
27.90
25.47
25.44
25.37
17.31
25.47
24.68
65
23.28
Net margin%
22.78
24.08
21.37
20.47
22.86
25.49
27.05
27.42
28.20
30.22
12.54
27.42
24.79
59
23.90
P/E ratio (avg)x
58.34
57.03
58.59
58.32
59.63
68.55
71.08
78.52
85.48
95.28
37.08
78.52
64.09
36
29.38
EV/EBITx
11.41
10.22
9.074
7.750
8.124
8.735
9.133
8.396
8.430
8.287
12.77
8.430
8.582
78
27.56
FCF yield (avg)%
6.14
5.80
4.80
6.86
8.81
9.41
10.92
10.69
13.36
10.48
8.93
10.69
9.11
57
4.67
FCF margin%
23.13
22.04
20.82
23.68
26.44
25.32
24.34
24.89
24.36
21.75
3.45
24.36
24.01
53
0.331
FCF / Net incomex
0.405
0.393
0.435
0.435
0.402
0.368
0.336
0.324
0.332
0.319
1.091
0.332
0.381
16
23.02
ROIC%
7.64
6.83
9.66
12.56
14.89
14.94
17.38
16.63
19.17
18.28
9.78
17.38
14.91
92
9.96
Return on equity%
21.50
19.96
22.15
22.02
24.84
23.69
26.10
28.36
28.46
30.83
28.02
28.36
24.26
50
26.17
Return on assets%
7.33
4.60
2.71
0.99
0.40
1.08
0.40
1.15
0.82
0.40
11.08
0.82
1.03
36
0.12
EPS$
0.08
0.09
0.10
0.11
0.13
0.13
0.15
0.15
0.15
0.17
0.13
5.59%
8.80%
—
18.25
EPS growth%
11.80
10.31
13.16
10.45
12.95
11.67
12.73
14.30
13.53
12.44
18.46
12.73
12.58
79
0.16
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.16
(1.84%)
(3.27%)
—
0.10
FCF per share$
0.08
0.09
0.08
0.08
0.07
0.07
0.07
0.06
0.06
0.06
0.10
(4.59%)
(4.21%)
—
0.10
Dividend per sh$
0.30
0.32
0.37
0.37
0.37
0.42
0.46
0.47
0.55
0.59
0.15
10.15%
8.01%
—
20.91
Div yield (avg)%
40.48
40.66
41.53
39.43
37.08
34.47
37.14
36.79
37.92
37.74
18.35
37.14
37.83
94
21.15
Payout ratio%
7.03
5.59
6.60
8.83
9.64
11.39
11.39
13.43
11.62
10.44
7.94
11.39
10.04
62
4.695
Shares (diluted)M
5.178
4.747
4.434
4.314
4.238
4.231
3.784
4.028
4.152
4.452
4.952
0.99%
(2.16%)
71
29.17
Buyback yield%
24.69
23.46
25.08
25.13
28.05
25.72
24.85
23.81
22.39
21.34
4.97
23.81
24.77
93
1.235
D/E ratiox
0.436
0.475
0.496
0.461
0.480
0.415
0.392
0.337
0.337
0.289
0.718
0.337
0.425
92
1.054
Enterprise value$M
1.728
1.766
1.659
1.773
1.976
2.054
2.202
2.040
1.936
1.744
0.892
(2.47%)
0.22%
42
1.224
LT debt$M
0.312
0.356
0.347
0.362
0.423
0.484
0.528
0.611
0.602
0.671
1.581
9.64%
7.48%
82
Revenue
$2.014M
5.17%
1.00×
Cost of revenue
$1.402M
5.16%
1.00×
Operating expenses
$0.382M
5.09%
0.99×
Goodwill & intangibles
16.25%