0.081
Revenue$M
0.084
0.087
0.092
0.096
0.101
0.104
0.109
0.111
0.116
0.122
0.091
3.75%
4.34%
60
4.52
Revenue growth%
32.47
30.72
33.54
32.18
33.77
32.40
34.77
35.97
34.23
32.56
9.95
34.23
33.05
84
27.67
Gross margin%
13.54
11.32
13.20
12.72
13.24
12.60
15.30
17.98
18.48
15.62
3.49
15.62
13.39
21
18.51
Operating margin%
17.36
20.27
18.64
21.29
21.38
23.59
21.14
22.38
23.63
20.72
24.49
22.38
21.22
18
25.69
Net margin%
29.46
31.51
33.23
30.77
31.67
31.57
31.58
34.11
37.03
35.35
23.60
34.11
31.62
54
21.06
P/E ratio (avg)x
42.63
42.84
40.16
45.85
49.45
56.62
55.25
62.76
60.60
59.07
21.92
59.07
52.35
40
11.69
EV/EBITx
21.08
20.47
19.63
20.91
20.52
21.66
23.76
26.33
25.97
29.13
16.09
25.97
21.37
41
24.58
FCF yield (avg)%
3.08
1.12
0.40
3.32
0.80
0.40
2.40
3.52
0.80
2.67
20.65
2.40
1.76
16
28.95
FCF margin%
12.15
14.22
15.95
14.74
12.25
15.24
16.76
17.78
16.61
18.84
11.81
16.76
15.59
23
1.749
FCF / Net incomex
0.997
1.068
1.145
1.144
1.225
1.067
1.066
0.939
0.919
1.002
0.870
1.002
1.066
94
24.66
ROIC%
16.20
17.76
20.40
21.75
19.52
20.82
22.56
22.85
21.54
19.15
3.95
21.54
20.61
27
11.86
Return on equity%
25.59
25.31
25.47
27.70
30.58
30.61
32.85
34.65
37.15
36.24
11.57
34.65
30.59
85
16.24
Return on assets%
28.36
28.94
30.24
27.46
27.90
27.62
30.26
29.00
31.07
31.20
12.26
30.26
28.97
56
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.49%
1.54%
—
10.57
EPS growth%
11.37
11.96
11.35
10.08
8.80
5.86
3.09
1.69
1.47
2.49
11.91
2.49
7.33
65
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
1.29%
1.86%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(2.82%)
(0.71%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
4.21%
5.90%
—
20.27
Div yield (avg)%
6.92
8.49
6.46
8.84
7.99
5.58
4.29
1.77
1.09
0.40
18.39
1.77
6.02
69
10.32
Payout ratio%
23.64
22.13
19.32
17.42
14.90
15.25
15.78
16.02
16.41
19.29
29.51
16.02
16.91
31
22.60
Shares (diluted)M
22.18
24.53
27.53
29.21
29.57
32.29
32.62
35.49
33.19
34.38
22.24
3.06%
4.58%
49
27.75
Buyback yield%
22.28
22.55
24.08
25.87
26.20
25.04
22.06
22.30
20.99
21.46
11.22
22.06
22.42
86
0.768
D/E ratiox
1.435
1.574
1.532
1.761
1.718
1.859
2.149
2.059
2.160
2.337
0.259
2.149
1.810
29
0.101
Enterprise value$M
0.052
0.048
0.053
0.054
0.051
0.045
0.047
0.045
0.042
0.037
0.115
(6.37%)
(2.93%)
46
0.087
LT debt$M
0.018
0.019
0.023
0.023
0.024
0.024
0.028
0.031
0.034
0.040
0.066
10.88%
8.55%
77
Revenue
$0.122M
4.34%
1.00×
Cost of revenue
$0.064M
4.02%
0.97×
Operating expenses
$0.024M
5.24%
1.09×
Cash and investments
18.34%
Goodwill & intangibles
17.69%