1.531
Revenue$M
2.420
2.398
2.470
2.560
2.539
2.594
2.623
2.624
2.603
2.667
1.623
0.99%
1.03%
72
5.60
Revenue growth%
26.44
26.11
26.47
25.06
25.37
24.36
27.13
25.53
27.30
26.21
28.81
26.21
26.16
78
5.07
Gross margin%
12.95
14.32
12.01
12.46
13.74
11.29
9.71
11.53
9.36
9.82
29.24
9.82
11.77
81
2.80
Operating margin%
20.33
20.12
20.31
23.14
24.76
25.80
27.24
27.43
27.06
25.29
23.68
27.06
25.02
19
29.51
Net margin%
10.29
11.29
10.50
10.82
9.24
12.09
14.74
14.25
16.23
17.70
27.50
14.74
11.69
34
24.90
P/E ratio (avg)x
29.79
32.11
38.31
42.44
50.88
60.75
72.79
81.66
96.74
111.4
6.454
81.66
55.81
92
12.98
EV/EBITx
8.401
9.057
8.125
8.075
7.473
7.439
7.236
6.305
6.736
6.094
29.15
6.736
7.456
72
10.40
FCF yield (avg)%
27.91
29.81
31.04
28.61
31.57
31.87
32.59
33.68
34.26
31.65
5.07
32.59
31.61
59
22.75
FCF margin%
3.16
0.81
3.33
1.79
0.77
3.20
1.65
0.40
1.56
3.55
4.93
1.65
1.72
58
1.798
FCF / Net incomex
1.601
1.644
1.860
1.791
2.062
2.119
1.967
2.261
2.081
2.230
0.456
2.119
2.014
68
9.53
ROIC%
37.08
34.66
32.63
35.29
33.19
34.77
32.77
30.23
28.96
26.57
4.58
30.23
32.98
40
13.95
Return on equity%
26.59
27.11
29.66
26.67
26.95
26.77
25.82
26.07
23.29
25.23
12.67
25.82
26.63
48
13.87
Return on assets%
16.66
15.52
13.29
13.39
11.82
9.97
10.69
8.76
8.06
8.66
16.27
8.76
11.25
30
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
10.69%
9.30%
—
14.75
EPS growth%
5.03
6.62
8.93
10.50
9.84
11.93
11.03
11.14
12.80
11.12
15.42
11.14
10.77
65
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.37%
1.43%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
—
0.01
—
—
0.01
—
1.14%
(1.85%)
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.81%)
3.13%
—
4.51
Div yield (avg)%
9.99
12.61
11.84
9.73
8.22
9.80
10.10
7.23
5.38
3.75
15.17
7.23
9.77
93
27.23
Payout ratio%
26.73
29.69
27.57
28.21
27.27
25.93
27.72
28.35
25.63
26.08
19.53
26.08
27.42
30
265.7
Shares (diluted)M
237.4
224.4
230.1
242.6
223.1
206.9
197.8
207.9
200.7
209.6
266.8
(1.24%)
(0.88%)
73
26.61
Buyback yield%
20.05
21.74
22.36
21.34
24.09
25.88
25.15
27.10
28.25
25.61
27.00
25.88
24.62
8
0.163
D/E ratiox
1.257
1.386
1.228
1.229
1.253
1.323
1.258
1.237
1.170
1.182
0.629
1.237
1.245
65
3.203
Enterprise value$M
1.362
1.431
1.519
1.486
1.307
1.119
1.098
0.965
0.901
0.767
1.339
(10.11%)
(6.09%)
48
1.074
LT debt$M
1.258
1.443
1.381
1.376
1.560
1.629
1.589
1.866
2.082
2.085
3.113
5.97%
4.80%
13
Revenue
$2.667M
1.03%
1.00×
Cost of revenue
$1.225M
1.06%
1.00×
Operating expenses
$0.562M
1.57%
1.05×
Cash and investments
17.24%
Goodwill & intangibles
16.11%