0.511
Revenue$M
0.960
0.979
1.007
1.059
1.081
1.125
1.188
1.231
1.269
1.329
0.560
4.21%
3.56%
66
7.25
Revenue growth%
16.20
17.30
17.30
19.70
22.31
22.09
19.95
22.20
20.59
18.56
19.20
20.59
19.82
74
10.11
Gross margin%
30.37
30.81
29.14
32.06
29.28
29.40
32.19
33.07
35.34
33.72
29.66
33.07
31.44
22
4.80
Operating margin%
12.87
10.73
12.01
12.60
12.36
9.72
7.63
8.94
7.40
6.27
24.67
7.63
10.22
66
10.89
Net margin%
22.09
23.73
25.66
25.36
24.13
26.12
25.58
25.27
25.75
27.63
22.37
25.75
25.47
25
32.61
P/E ratio (avg)x
31.06
30.94
34.64
38.44
39.62
37.84
35.96
37.56
36.09
39.14
22.19
37.56
36.83
51
31.35
EV/EBITx
9.644
9.391
9.436
9.889
9.324
9.711
10.99
11.22
10.29
10.56
9.650
10.56
9.800
28
3.27
FCF yield (avg)%
18.56
20.50
23.36
23.16
25.90
23.03
20.85
20.95
23.72
22.30
23.08
22.30
22.66
8
26.22
FCF margin%
8.51
9.61
9.32
8.64
11.37
13.83
14.97
12.76
14.14
16.11
6.86
14.14
12.06
76
1.052
FCF / Net incomex
2.012
2.295
2.516
2.803
2.841
2.951
2.961
2.847
3.019
2.896
1.564
2.951
2.844
71
11.62
ROIC%
29.54
28.58
31.39
30.11
28.12
29.63
31.96
30.89
29.17
29.55
10.28
29.63
29.59
19
11.55
Return on equity%
6.52
5.72
3.96
1.15
0.40
0.40
1.75
0.40
2.42
0.40
24.67
0.40
1.45
46
4.98
Return on assets%
27.26
28.45
26.54
23.77
25.20
26.92
27.21
29.16
30.39
32.83
29.39
29.16
27.23
23
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.47%)
(1.54%)
—
23.86
EPS growth%
10.62
9.80
7.14
5.40
6.28
3.79
2.20
0.40
0.40
0.40
9.57
0.40
4.60
20
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
—
0.01
—
—
—
—
0.01
(2.44%)
(6.14%)
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
—
7.69%
6.78%
—
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
0.01
3.03%
2.48%
—
26.32
Div yield (avg)%
15.96
17.64
19.70
19.60
19.99
21.17
23.89
25.82
25.91
27.14
22.99
25.82
20.58
27
16.29
Payout ratio%
25.64
27.42
25.99
26.15
27.07
26.03
23.22
21.97
19.80
17.80
7.35
21.97
25.81
71
28.95
Shares (diluted)M
29.20
30.13
29.67
27.58
25.18
25.60
25.90
26.41
25.58
25.20
29.18
0.02%
(2.36%)
94
9.68
Buyback yield%
2.84
5.66
4.78
4.12
2.19
1.67
2.41
0.80
0.50
0.40
8.68
0.80
2.30
29
1.737
D/E ratiox
1.416
1.596
1.554
1.455
1.616
1.532
1.605
1.769
1.957
2.236
0.573
1.769
1.601
15
0.267
Enterprise value$M
0.408
0.465
0.500
0.545
0.521
0.592
0.555
0.629
0.658
0.665
0.187
4.99%
4.91%
40
0.400
LT debt$M
0.714
0.696
0.749
0.754
0.731
0.769
0.777
0.690
0.640
0.676
0.894
(1.54%)
(0.55%)
52
Revenue
$1.329M
3.56%
1.00×
Cost of revenue
$0.930M
3.57%
1.00×
Operating expenses
$0.185M
4.72%
1.12×
Cash and investments
19.09%