0.017
Revenue$M
0.070
0.072
0.075
0.077
0.081
0.083
0.087
0.092
0.098
0.104
0.017
5.16%
4.61%
13
28.10
Revenue growth%
14.81
16.55
14.94
17.83
19.45
21.92
23.59
21.39
23.06
21.09
7.21
21.92
20.27
68
6.78
Gross margin%
31.97
29.98
29.76
30.86
33.50
36.13
35.83
36.97
36.52
37.78
13.65
36.52
34.66
23
13.93
Operating margin%
24.43
22.06
24.36
25.14
25.88
28.59
25.68
26.83
28.88
31.06
20.85
28.59
25.78
94
19.58
Net margin%
4.55
5.39
8.06
9.06
10.24
11.10
12.97
14.11
11.14
13.66
26.99
12.97
10.67
14
29.81
P/E ratio (avg)x
31.74
27.88
25.59
24.67
22.85
19.66
18.70
16.96
16.05
14.43
12.47
16.96
21.26
64
21.61
EV/EBITx
11.13
12.07
12.46
14.06
14.04
14.05
13.43
13.54
13.56
14.05
13.79
13.56
13.55
8
27.72
FCF yield (avg)%
20.13
20.55
20.28
19.23
18.70
20.27
18.28
21.19
20.57
19.29
23.39
20.27
20.20
78
3.83
FCF margin%
13.69
12.18
14.52
17.45
15.23
16.87
19.55
19.36
18.70
19.06
14.20
19.06
17.16
69
1.105
FCF / Net incomex
0.918
0.953
1.048
1.037
1.228
1.409
1.586
1.812
1.873
1.873
0.883
1.812
1.319
56
28.48
ROIC%
14.81
14.81
14.00
12.64
14.04
11.45
13.72
16.71
18.07
19.66
13.53
16.71
14.42
29
16.92
Return on equity%
11.39
9.01
11.82
13.30
14.63
14.59
16.32
17.20
15.95
16.20
7.13
16.20
14.61
84
5.23
Return on assets%
18.66
20.58
22.49
22.36
24.45
24.98
22.88
23.54
25.53
26.15
17.10
24.98
23.21
20
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.25%
2.58%
—
27.29
EPS growth%
10.42
8.34
9.92
8.58
7.53
10.34
11.74
11.93
11.64
13.45
5.03
11.74
10.38
21
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.55%
5.91%
—
0.01
FCF per share$
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.04
0.03
0.01
3.06%
6.14%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(3.00%)
(2.34%)
—
19.07
Div yield (avg)%
25.50
24.35
25.03
26.27
26.96
28.89
25.98
24.54
25.56
24.74
16.90
25.56
25.53
59
28.50
Payout ratio%
12.10
14.46
16.71
14.48
16.10
18.70
18.24
15.33
12.67
14.25
26.48
15.33
14.91
52
4.019
Shares (diluted)M
3.531
3.360
3.438
2.991
3.162
2.793
2.899
2.761
2.478
2.288
4.002
(6.27%)
(5.33%)
6
27.22
Buyback yield%
17.68
17.30
19.43
17.83
16.01
15.06
16.86
16.26
16.10
14.11
4.96
16.10
16.56
94
1.486
D/E ratiox
0.678
0.715
0.844
0.870
0.924
0.895
1.014
0.988
1.158
1.342
0.166
1.014
0.910
95
—
Enterprise value$M
0.100
0.110
0.097
0.095
0.105
0.106
0.095
0.102
0.113
0.115
0.043
1.77%
1.50%
64
0.060
LT debt$M
—
—
0.010
—
—
—
0.011
0.011
—
—
0.030
(2.13%)
1.24%
64
Revenue
$0.104M
4.61%
1.00×
Cost of revenue
$0.067M
4.57%
1.00×
Operating expenses
$0.024M
4.29%
0.97×
Property and equipment
16.35%
Goodwill & intangibles
15.84%
Cash and investments
15.40%