0.045
Revenue$M
0.118
0.128
0.139
0.148
0.162
0.176
0.190
0.203
0.222
0.237
0.049
7.94%
7.80%
35
2.24
Revenue growth%
16.85
15.93
14.92
17.47
15.35
12.89
14.72
13.19
12.65
11.15
15.40
12.89
14.82
72
21.26
Gross margin%
26.18
26.36
24.83
22.40
23.25
20.66
19.75
17.39
14.82
16.29
8.11
17.39
21.53
28
2.54
Operating margin%
13.68
13.73
13.82
13.60
15.47
15.63
14.32
16.00
13.18
11.40
4.14
14.32
13.77
45
7.85
Net margin%
26.98
25.57
25.35
27.11
24.60
22.26
22.33
21.51
21.54
22.34
26.15
22.26
23.47
59
35.04
P/E ratio (avg)x
26.11
30.02
33.94
38.63
46.36
54.80
66.14
77.06
77.52
86.38
6.472
77.06
50.58
76
30.61
EV/EBITx
13.31
13.09
12.19
10.89
11.49
12.11
11.52
11.51
11.78
10.38
6.979
11.52
11.65
6
19.75
FCF yield (avg)%
18.34
16.66
17.40
18.55
18.09
19.78
18.14
15.64
12.90
15.77
10.31
15.77
17.75
9
26.41
FCF margin%
25.48
23.81
22.73
22.63
23.84
25.28
27.47
24.76
24.70
22.91
24.94
24.76
24.27
6
1.620
FCF / Net incomex
0.393
0.366
0.377
0.360
0.388
0.406
0.369
0.343
0.311
0.287
0.189
0.343
0.368
84
23.12
ROIC%
16.50
16.85
19.77
17.84
19.26
18.08
17.04
16.79
19.62
18.39
14.54
18.08
17.96
45
29.85
Return on equity%
27.53
29.19
26.91
24.76
26.59
28.74
29.03
28.78
29.39
27.92
27.30
28.78
28.33
11
10.72
Return on assets%
7.93
7.45
7.92
7.13
8.30
8.80
6.16
7.07
8.17
8.29
5.25
8.17
7.93
47
0.10
EPS$
0.13
0.13
0.15
0.15
0.16
0.18
0.18
0.22
0.23
0.24
0.11
7.93%
7.79%
—
15.74
EPS growth%
20.81
21.72
23.90
23.32
24.45
25.94
28.53
29.14
28.18
28.59
25.55
28.53
25.19
60
0.24
Bookvalue per sh$
0.34
0.35
0.38
0.36
0.38
0.38
0.36
0.37
0.37
0.37
0.07
(0.98%)
(0.46%)
—
0.18
FCF per share$
0.21
0.24
0.25
0.26
0.27
0.30
0.33
0.33
0.34
0.37
0.38
6.96%
6.24%
—
0.40
Dividend per sh$
0.45
0.48
0.45
0.50
0.53
0.61
0.69
0.80
0.78
0.81
0.25
8.82%
6.92%
—
27.49
Div yield (avg)%
27.12
29.46
27.94
30.79
29.23
27.47
28.49
26.76
27.15
27.87
3.12
27.47
27.90
22
18.67
Payout ratio%
9.98
8.01
6.70
8.01
6.17
3.23
1.38
1.95
1.22
3.98
2.38
1.95
5.08
62
0.410
Shares (diluted)M
0.515
0.537
0.594
0.545
0.560
0.551
0.589
0.538
0.506
0.573
0.408
0.44%
1.06%
72
25.16
Buyback yield%
17.09
16.82
14.46
15.62
15.40
16.27
14.02
12.27
11.30
13.73
3.16
13.73
14.93
40
1.150
D/E ratiox
0.274
0.308
0.317
0.288
0.299
0.301
0.313
0.326
0.313
0.293
1.797
0.313
0.304
48
0.032
Enterprise value$M
0.123
0.131
0.139
0.154
0.145
0.143
0.149
0.140
0.152
0.151
0.038
0.78%
3.19%
93
0.065
LT debt$M
0.144
0.136
0.136
0.128
0.125
0.126
0.130
0.140
0.121
0.129
0.130
0.62%
(2.25%)
34
Revenue
$0.237M
7.80%
1.00×
Cost of revenue
$0.166M
7.80%
1.00×
Operating expenses
$0.051M
7.91%
1.01×
Cash and investments
19.68%
Property and equipment
19.47%
Goodwill & intangibles
15.05%
Spread over hurdle
30.13%