0.254
Revenue$M
0.730
0.763
0.804
0.848
0.867
0.906
0.949
0.987
1.011
1.060
0.279
4.10%
4.03%
19
16.73
Revenue growth%
24.41
25.34
25.89
28.30
28.13
25.51
27.73
26.26
27.33
27.24
6.61
27.24
26.75
60
23.30
Gross margin%
14.16
16.71
18.25
16.51
17.61
16.97
16.02
14.70
14.14
11.99
29.42
14.70
16.26
36
6.34
Operating margin%
6.33
5.91
6.14
5.92
4.97
7.84
6.28
7.79
9.68
9.68
3.61
7.84
6.30
23
14.75
Net margin%
9.89
7.84
8.57
6.38
9.35
9.21
11.05
12.98
14.46
16.18
25.72
12.98
9.62
5
17.33
P/E ratio (avg)x
40.41
40.28
44.68
43.46
42.80
45.39
50.97
52.00
49.70
53.77
34.56
50.97
45.04
94
32.48
EV/EBITx
6.294
5.950
6.270
6.733
7.343
7.942
7.439
7.740
7.899
7.247
24.16
7.740
7.295
42
4.75
FCF yield (avg)%
14.92
15.16
13.02
14.33
16.89
15.53
13.90
14.23
13.96
13.22
9.78
13.96
14.28
21
14.86
FCF margin%
14.53
15.06
15.21
13.16
11.20
12.77
11.19
11.69
13.57
16.38
21.41
12.77
13.37
83
0.180
FCF / Net incomex
1.303
1.424
1.495
1.361
1.288
1.246
1.212
1.154
1.038
1.013
1.106
1.154
1.267
68
18.53
ROIC%
20.22
21.48
20.84
18.53
17.35
16.79
14.29
12.69
10.71
9.19
13.67
12.69
17.07
27
6.99
Return on equity%
19.09
20.29
22.59
21.87
24.67
24.19
23.32
24.93
27.02
24.70
25.69
24.70
23.76
9
20.44
Return on assets%
17.54
18.37
18.12
15.67
14.19
14.11
12.01
13.92
14.91
13.96
9.90
13.96
14.55
66
0.07
EPS$
0.09
0.08
0.09
0.08
0.09
0.10
0.10
0.11
0.13
0.12
0.07
5.49%
3.53%
—
26.73
EPS growth%
30.03
30.12
30.67
30.24
29.19
30.58
33.33
32.16
33.59
33.18
15.50
33.18
30.63
79
0.09
Bookvalue per sh$
0.13
0.12
0.12
0.11
0.12
0.11
0.12
0.11
0.10
0.09
0.03
(5.61%)
(2.75%)
—
0.08
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.08
6.19%
4.64%
—
0.10
Dividend per sh$
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.10
3.48%
5.94%
—
14.35
Div yield (avg)%
1.72
4.24
6.03
3.68
6.45
6.41
8.25
6.34
4.60
2.22
19.41
6.34
5.31
33
6.40
Payout ratio%
10.85
13.74
11.40
11.60
13.64
13.38
11.34
11.66
13.03
11.63
25.27
11.66
11.64
15
3.453
Shares (diluted)M
4.957
5.092
5.652
5.354
5.754
6.179
6.463
6.145
7.098
7.824
3.562
6.34%
5.28%
10
4.18
Buyback yield%
10.54
11.26
14.07
12.90
11.32
9.23
6.87
6.65
6.16
3.62
12.13
6.65
9.88
83
0.939
D/E ratiox
1.336
1.213
1.298
1.298
1.370
1.490
1.318
1.219
1.067
1.139
1.526
1.219
1.298
75
0.350
Enterprise value$M
1.047
1.193
1.164
1.190
1.217
1.191
1.236
1.253
1.503
1.654
0.656
6.33%
5.32%
89
0.398
LT debt$M
0.917
0.833
0.791
0.878
0.821
0.749
0.728
0.652
0.602
0.564
0.219
(7.22%)
(4.10%)
26
Revenue
$1.060M
4.03%
1.00×
Cost of revenue
$0.665M
4.01%
1.00×
Operating expenses
$0.211M
4.57%
1.05×
Cash and investments
21.36%
Goodwill & intangibles
21.03%