0.331
Revenue$M
0.474
0.500
0.516
0.544
0.553
0.584
0.595
0.603
0.619
0.629
0.369
2.62%
3.03%
6
19.03
Revenue growth%
12.04
10.16
8.97
10.89
9.46
7.77
7.90
7.14
7.73
8.58
6.53
7.77
8.78
71
27.14
Gross margin%
14.49
14.25
13.76
15.52
14.21
16.04
13.93
11.33
13.87
11.44
10.52
13.87
14.07
31
26.13
Operating margin%
26.28
24.89
25.64
27.07
29.25
29.54
31.78
30.74
33.55
31.32
17.32
31.32
29.40
10
5.52
Net margin%
21.84
21.02
23.97
25.70
25.61
24.07
26.66
27.79
28.01
27.92
20.21
27.79
25.66
92
19.33
P/E ratio (avg)x
34.96
31.90
33.92
32.70
35.88
35.89
35.64
34.47
34.51
34.07
8.061
34.51
34.49
78
32.78
EV/EBITx
50.80
50.17
56.08
55.74
61.20
63.12
70.99
68.25
72.39
84.72
13.77
70.99
62.16
34
26.16
FCF yield (avg)%
16.40
14.13
12.15
14.33
16.25
14.94
15.19
12.28
13.19
12.90
29.90
13.19
14.23
64
3.79
FCF margin%
13.62
15.59
13.07
15.23
14.26
17.26
18.51
19.79
16.98
19.34
7.90
18.51
16.29
20
0.419
FCF / Net incomex
1.153
1.319
1.367
1.549
1.646
1.782
1.800
1.940
2.086
2.311
1.186
1.940
1.714
18
7.33
ROIC%
22.33
22.14
22.90
25.63
28.06
29.36
31.06
29.69
27.09
25.62
5.07
29.36
26.36
83
25.28
Return on equity%
17.64
17.28
16.67
17.69
15.03
17.65
18.80
15.93
15.70
15.34
23.81
15.93
16.98
47
6.33
Return on assets%
4.94
4.77
1.88
2.12
3.40
4.87
4.00
6.67
8.03
6.45
2.43
6.45
4.82
35
0.27
EPS$
0.15
0.17
0.19
0.20
0.18
0.18
0.19
0.18
0.18
0.19
0.30
1.06%
2.62%
—
5.50
EPS growth%
23.85
26.75
29.08
29.75
31.77
33.15
31.76
29.76
27.84
27.49
27.83
29.76
29.42
38
0.29
Bookvalue per sh$
0.39
0.35
0.34
0.32
0.32
0.35
0.35
0.33
0.30
0.32
0.37
(0.40%)
(1.53%)
—
0.18
FCF per share$
0.51
0.54
0.52
0.49
0.49
0.56
0.58
0.68
0.80
0.88
0.23
12.60%
7.11%
—
0.34
Dividend per sh$
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.05
0.37
1.18%
(1.45%)
—
4.07
Div yield (avg)%
33.85
31.03
32.80
33.97
36.30
36.69
34.29
32.85
30.98
30.41
23.64
32.85
33.35
77
15.27
Payout ratio%
8.63
10.08
12.77
14.85
13.97
12.41
14.23
15.26
16.73
15.60
28.26
15.26
14.10
83
0.973
Shares (diluted)M
0.924
0.876
0.913
0.897
0.984
0.980
0.936
0.981
0.869
0.840
0.987
(3.12%)
(0.91%)
21
16.25
Buyback yield%
31.60
31.88
29.43
30.05
29.99
30.24
31.27
31.39
34.02
32.05
4.54
31.39
31.33
15
0.249
D/E ratiox
0.239
0.268
0.300
0.327
0.374
0.371
0.436
0.469
0.489
0.585
0.586
0.469
0.373
50
0.107
Enterprise value$M
0.126
0.129
0.142
0.130
0.130
0.146
0.160
0.145
0.145
0.137
0.345
0.96%
1.26%
36
0.340
LT debt$M
0.166
0.199
0.205
0.200
0.220
0.241
0.254
0.261
0.270
0.292
0.207
5.91%
6.07%
19
Revenue
$0.629M
3.03%
1.00×
Cost of revenue
$0.425M
3.11%
1.01×
Operating expenses
$0.119M
2.71%
0.97×
Cash and investments
18.50%
Goodwill & intangibles
16.55%