0.108
Revenue$M
0.224
0.232
0.242
0.253
0.268
0.272
0.281
0.287
0.291
0.309
0.116
2.90%
3.47%
65
24.21
Revenue growth%
3.85
2.72
3.62
0.63
0.40
3.18
4.14
6.15
5.99
5.31
28.19
5.31
3.73
47
26.70
Gross margin%
29.08
26.99
29.79
27.39
26.61
29.39
26.89
29.67
28.35
27.85
3.90
28.35
28.10
69
20.78
Operating margin%
6.16
8.39
5.82
3.40
3.78
5.15
5.71
8.25
10.28
7.93
13.77
7.93
5.99
42
24.54
Net margin%
13.76
15.99
16.06
14.05
16.82
15.93
14.52
16.19
15.22
15.75
5.82
15.75
15.84
81
15.98
P/E ratio (avg)x
27.50
24.93
26.03
25.57
26.67
25.92
28.80
29.37
31.86
28.87
20.31
28.87
27.08
29
19.13
EV/EBITx
21.50
24.10
27.00
29.88
31.42
36.29
36.57
40.89
43.42
45.05
23.60
40.89
33.85
12
15.99
FCF yield (avg)%
19.58
20.23
19.00
16.90
16.01
13.34
12.58
14.91
15.17
13.81
8.57
13.81
15.59
8
28.38
FCF margin%
28.66
29.72
29.04
26.12
25.03
25.58
27.10
26.93
29.47
30.82
26.57
27.10
27.88
84
0.469
FCF / Net incomex
1.808
1.945
2.120
2.062
2.260
2.385
2.683
2.532
2.798
2.859
1.574
2.683
2.322
25
11.88
ROIC%
22.66
21.07
23.67
24.99
26.89
25.60
28.57
26.26
28.86
30.11
11.41
28.57
25.93
11
5.57
Return on equity%
2.32
1.79
0.40
0.40
0.65
0.40
0.76
0.60
1.27
0.40
4.34
0.60
0.62
8
29.25
Return on assets%
21.85
22.42
20.90
20.37
22.88
20.78
17.80
18.00
15.02
15.96
14.50
17.80
20.58
71
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.24%
3.26%
—
11.48
EPS growth%
12.49
14.61
15.82
18.27
17.10
16.21
18.43
17.20
16.52
17.38
25.54
17.20
16.81
10
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.50%)
(3.54%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
11.94%
9.86%
—
—
Dividend per sh$
—
—
—
—
—
—
—
0.01
0.01
0.01
—
6.31%
7.41%
—
18.79
Div yield (avg)%
18.35
17.50
15.15
14.82
15.77
14.81
13.60
15.54
14.38
14.94
25.87
14.81
15.05
8
14.58
Payout ratio%
13.29
11.66
9.28
8.65
6.50
7.17
9.92
8.64
8.82
6.51
15.05
8.64
8.73
60
96.48
Shares (diluted)M
103.0
116.2
115.3
112.6
127.0
135.5
138.2
152.1
178.2
194.3
94.68
8.87%
6.72%
87
14.84
Buyback yield%
23.44
23.10
22.87
24.41
22.80
21.39
22.22
24.14
22.05
19.94
24.93
22.05
22.83
69
0.354
D/E ratiox
1.856
1.984
2.051
1.850
1.816
1.665
1.709
1.636
1.717
1.825
0.431
1.709
1.821
71
0.119
Enterprise value$M
0.265
0.296
0.300
0.356
0.357
0.407
0.417
0.492
0.526
0.608
0.209
11.28%
9.29%
41
0.166
LT debt$M
0.389
0.411
0.476
0.502
0.599
0.697
0.803
0.851
0.885
0.990
0.197
10.56%
11.39%
10
Revenue
$0.309M
3.47%
1.00×
Cost of revenue
$0.199M
3.14%
0.97×
Operating expenses
$0.072M
3.93%
1.05×
Cash and investments
16.96%