1.551
Revenue$M
1.644
1.719
1.792
1.834
1.864
1.926
1.930
1.933
1.998
2.091
1.691
2.32%
2.76%
37
26.41
Revenue growth%
25.99
25.09
24.18
23.69
21.81
23.04
23.46
23.90
23.69
21.88
26.17
23.46
23.69
49
29.03
Gross margin%
23.90
22.65
23.11
22.41
20.06
18.24
15.52
15.80
15.29
14.00
5.09
15.52
19.15
58
15.77
Operating margin%
20.18
17.32
15.56
16.22
14.92
12.06
11.09
13.07
13.12
15.96
28.74
13.07
15.24
28
18.81
Net margin%
9.15
8.76
8.43
7.73
7.38
6.23
6.40
3.59
5.99
5.73
24.95
5.99
6.89
20
23.84
P/E ratio (avg)x
8.990
8.861
8.524
8.811
8.757
9.982
9.616
10.35
11.41
12.04
30.34
10.35
9.303
16
18.61
EV/EBITx
24.28
26.11
23.71
24.53
21.68
19.12
18.95
18.58
15.82
13.46
29.64
18.58
20.40
80
15.48
FCF yield (avg)%
32.26
34.65
33.82
32.69
33.73
35.14
37.31
39.94
38.28
35.80
23.12
37.31
34.90
58
18.83
FCF margin%
3.94
2.68
3.61
6.57
7.30
8.80
8.11
10.35
10.32
10.96
14.10
10.32
7.71
83
1.645
FCF / Net incomex
1.397
1.258
1.316
1.179
1.227
1.271
1.204
1.107
1.090
0.996
0.743
1.107
1.215
7
26.13
ROIC%
10.26
12.95
14.45
11.63
10.21
9.46
10.04
9.58
7.01
9.88
7.13
9.58
10.12
49
22.37
Return on equity%
26.67
26.65
26.80
28.53
29.37
31.66
30.48
31.18
31.79
34.14
26.87
31.66
29.92
24
7.81
Return on assets%
22.88
22.43
24.09
25.89
25.44
22.98
23.89
22.37
21.37
18.47
11.06
22.37
22.93
84
0.04
EPS$
0.11
0.12
0.12
0.14
0.17
0.16
0.16
0.15
0.16
0.18
0.04
1.81%
5.59%
—
7.53
EPS growth%
31.09
29.65
31.01
29.99
28.09
27.31
27.53
30.20
32.80
30.80
5.83
30.20
30.09
79
0.11
Bookvalue per sh$
0.07
0.09
0.10
0.12
0.12
0.13
0.15
0.15
0.16
0.20
0.21
10.28%
10.99%
—
0.18
FCF per share$
0.12
0.12
0.13
0.12
0.14
0.16
0.18
0.18
0.21
0.21
0.03
8.70%
6.47%
—
0.08
Dividend per sh$
0.22
0.25
0.25
0.26
0.24
0.26
0.27
0.31
0.35
0.36
0.12
8.39%
5.49%
—
25.20
Div yield (avg)%
3.80
4.07
6.27
5.61
5.08
7.25
10.03
10.73
9.54
6.83
18.20
9.54
6.55
23
19.04
Payout ratio%
33.57
31.15
29.64
28.91
31.72
29.35
31.41
30.51
28.91
26.36
10.43
29.35
30.07
6
12.55
Shares (diluted)M
9.707
10.21
10.95
10.30
10.77
9.885
10.64
10.23
9.436
9.899
13.01
(1.67%)
0.66%
14
13.68
Buyback yield%
19.15
18.21
17.77
15.40
13.10
15.13
12.52
9.68
6.95
6.95
18.93
9.68
14.12
49
0.627
D/E ratiox
1.140
1.139
1.263
1.151
1.125
1.233
1.242
1.274
1.390
1.541
0.606
1.274
1.238
24
0.985
Enterprise value$M
1.286
1.469
1.533
1.684
1.828
1.930
1.864
1.801
1.854
2.097
1.168
2.78%
6.21%
73
0.902
LT debt$M
2.648
2.971
3.322
3.245
3.662
4.016
4.025
3.982
3.918
4.052
1.406
2.05%
5.88%
66
Revenue
$2.091M
2.76%
1.00×
Cost of revenue
$1.246M
2.72%
1.00×
Operating expenses
$0.426M
2.93%
1.02×
Cash and investments
19.37%