0.547
Revenue$M
0.262
0.281
0.309
0.333
0.356
0.389
0.417
0.454
0.490
0.522
0.594
7.91%
7.77%
47
3.68
Revenue growth%
18.61
20.02
21.36
21.04
20.83
21.61
20.17
22.82
21.12
23.46
14.75
21.61
21.08
94
18.99
Gross margin%
25.40
24.12
26.00
27.63
29.44
27.90
29.41
30.27
32.16
34.42
8.74
30.27
28.66
90
5.96
Operating margin%
15.06
13.71
14.78
17.09
14.89
15.74
17.82
19.37
21.49
23.74
6.85
19.37
16.41
82
16.34
Net margin%
21.10
23.72
23.82
25.43
22.66
21.66
23.80
26.35
26.62
25.68
11.30
25.68
23.81
48
26.20
P/E ratio (avg)x
13.20
13.08
14.84
16.52
18.78
19.42
19.57
21.49
22.32
24.00
7.362
21.49
19.10
27
26.78
EV/EBITx
26.19
27.05
29.18
30.60
31.81
35.44
34.90
35.77
36.88
39.03
24.04
35.77
33.36
67
26.15
FCF yield (avg)%
30.12
32.86
32.29
32.15
32.83
30.23
32.80
31.56
30.00
27.45
28.02
30.23
31.85
66
27.17
FCF margin%
20.56
23.29
22.75
19.92
17.26
16.71
16.19
13.30
16.15
15.88
11.78
16.15
16.98
27
0.895
FCF / Net incomex
0.794
0.757
0.817
0.842
0.950
0.897
1.012
1.056
0.996
1.036
0.953
1.012
0.924
31
17.93
ROIC%
14.93
12.97
11.20
13.67
14.82
11.83
9.41
8.62
9.84
8.00
27.84
9.41
11.51
71
28.07
Return on equity%
34.41
34.92
37.15
40.14
42.47
41.75
42.41
40.62
39.63
39.80
24.66
40.62
39.97
78
11.23
Return on assets%
0.40
0.86
1.57
2.93
4.14
5.36
6.76
5.70
4.96
6.70
6.04
5.70
4.55
13
0.02
EPS$
0.04
0.04
0.04
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.02
7.59%
9.10%
—
13.89
EPS growth%
33.00
32.22
35.19
34.33
34.15
36.94
34.60
36.25
34.78
36.56
24.56
36.25
34.69
92
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
2.02%
2.30%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.34%)
(4.22%)
—
0.02
Dividend per sh$
0.03
0.02
0.02
0.02
0.03
0.03
0.03
0.02
0.02
0.02
0.01
(3.43%)
(2.53%)
—
8.00
Div yield (avg)%
8.68
11.23
10.21
7.79
6.67
7.20
6.54
9.15
6.85
4.88
13.71
6.85
7.50
73
3.46
Payout ratio%
0.40
0.40
2.23
4.50
4.90
2.87
3.83
2.05
3.37
4.15
9.71
3.37
3.12
75
9.793
Shares (diluted)M
13.49
13.88
14.35
13.59
14.67
14.11
14.05
15.28
16.16
16.90
10.17
2.87%
3.54%
40
2.40
Buyback yield%
28.78
28.81
29.46
27.45
29.99
27.50
28.04
27.18
29.19
30.49
2.27
28.04
28.79
40
0.971
D/E ratiox
1.725
1.663
1.570
1.657
1.529
1.724
1.945
1.977
1.932
2.066
1.119
1.945
1.725
54
0.153
Enterprise value$M
0.447
0.457
0.464
0.483
0.510
0.547
0.604
0.564
0.513
0.541
0.179
1.17%
1.59%
37
0.047
LT debt$M
0.635
0.649
0.728
0.838
0.853
0.923
0.947
0.960
1.111
1.027
0.213
3.79%
5.72%
84
Revenue
$0.522M
7.77%
1.00×
Cost of revenue
$0.324M
7.69%
0.99×
Operating expenses
$0.082M
7.96%
1.02×
Cash and investments
19.64%