0.081
Revenue$M
0.492
0.505
0.511
0.525
0.528
0.545
0.565
0.586
0.598
0.603
0.089
2.70%
2.26%
77
21.93
Revenue growth%
5.85
6.95
8.92
9.62
7.32
6.20
7.35
7.85
10.08
12.91
22.58
7.85
7.60
65
24.07
Gross margin%
30.97
30.59
28.46
27.74
26.96
28.69
31.51
33.56
31.95
32.22
2.41
31.95
30.78
19
13.07
Operating margin%
25.57
27.06
26.27
26.56
24.53
25.99
27.29
26.30
28.99
29.68
4.23
27.29
26.43
89
21.89
Net margin%
24.69
25.72
23.33
20.64
17.95
19.51
21.23
18.53
16.34
17.82
15.94
18.53
20.07
31
30.83
P/E ratio (avg)x
34.33
35.55
41.28
47.49
55.03
52.46
57.98
66.71
69.47
67.98
11.38
66.71
53.75
77
21.63
EV/EBITx
19.77
18.65
16.98
16.74
14.74
12.75
13.52
14.42
12.94
12.30
32.50
12.94
14.58
15
20.78
FCF yield (avg)%
18.83
19.92
20.08
18.68
19.51
17.48
16.62
14.86
13.78
15.50
11.48
15.50
18.08
81
20.70
FCF margin%
8.55
7.95
8.35
9.53
12.32
15.01
12.47
15.39
16.19
13.67
6.69
15.01
12.39
94
1.790
FCF / Net incomex
0.423
0.450
0.408
0.399
0.352
0.345
0.327
0.359
0.319
0.288
1.281
0.327
0.356
42
23.34
ROIC%
26.59
24.27
25.11
22.52
23.69
26.05
25.93
25.11
27.04
29.82
6.93
26.05
25.52
10
19.16
Return on equity%
14.96
15.31
17.30
15.74
15.29
17.43
19.89
21.40
22.29
24.37
9.07
21.40
17.36
61
9.83
Return on assets%
27.93
29.80
32.00
33.15
35.73
34.59
37.38
38.40
37.79
36.19
21.42
37.38
35.16
44
0.01
EPS$
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
2.26%
0.71%
—
22.94
EPS growth%
14.14
14.68
13.19
14.50
12.03
13.95
13.70
11.88
10.62
10.74
18.02
11.88
13.45
46
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.24%)
(0.47%)
—
0.04
FCF per share$
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
(2.94%)
(3.62%)
—
0.02
Dividend per sh$
0.03
0.04
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.03
7.64%
6.10%
—
11.06
Div yield (avg)%
17.51
18.81
19.61
20.50
19.99
17.98
19.52
17.21
17.56
18.43
19.96
17.98
18.62
95
24.52
Payout ratio%
1.53
0.40
1.03
2.68
1.63
0.40
0.46
0.42
0.40
0.40
28.31
0.40
0.44
79
7.014
Shares (diluted)M
6.120
5.631
5.959
6.427
5.902
6.118
6.193
5.238
5.368
5.772
7.030
(0.44%)
(1.01%)
24
10.65
Buyback yield%
5.67
2.82
5.39
3.39
5.46
7.36
4.75
5.08
5.27
2.34
15.69
5.08
5.17
75
1.596
D/E ratiox
0.170
0.180
0.199
0.206
0.204
0.222
0.225
0.229
0.270
0.261
1.406
0.229
0.214
17
0.045
Enterprise value$M
0.266
0.262
0.305
0.291
0.297
0.339
0.322
0.360
0.417
0.417
0.238
7.00%
4.45%
57
0.310
LT debt$M
0.536
0.527
0.564
0.583
0.637
0.661
0.633
0.553
0.555
0.513
0.112
(4.21%)
(0.86%)
73
Revenue
$0.603M
2.26%
1.00×
Cost of revenue
$0.315M
2.02%
0.98×
Operating expenses
$0.101M
2.66%
1.04×
Property and equipment
18.87%
Cash and investments
12.74%
Spread over hurdle
19.67%