0.113
Revenue$M
0.749
0.786
0.813
0.854
0.880
0.911
0.937
1.001
1.042
0.117
0.127
4.06%
4.17%
73
6.65
Revenue growth%
12.84
14.32
14.82
12.44
10.49
9.97
8.65
11.17
12.67
12.72
23.30
10.49
12.56
76
15.45
Gross margin%
24.47
25.90
28.50
30.09
31.02
32.86
34.17
36.54
37.93
26.36
12.40
34.17
30.56
47
26.81
Operating margin%
14.80
13.03
14.86
12.58
9.68
8.08
9.47
11.18
9.60
19.21
15.39
9.60
11.88
70
23.14
Net margin%
18.41
21.18
22.05
22.53
22.57
22.78
20.89
22.96
25.90
18.53
5.04
22.78
22.29
41
6.171
P/E ratio (avg)x
8.876
7.950
8.544
7.797
7.607
7.862
8.081
8.469
8.125
36.84
30.08
8.081
8.103
28
12.93
EV/EBITx
29.16
29.88
35.05
33.96
39.25
44.84
44.33
51.70
60.44
19.08
11.10
44.84
37.15
67
19.22
FCF yield (avg)%
15.93
15.98
13.62
10.70
11.05
13.80
15.81
15.34
12.61
21.79
17.51
13.80
14.37
22
22.26
FCF margin%
7.03
5.22
3.29
2.58
4.43
3.11
0.40
0.40
0.40
15.48
23.33
0.40
3.20
84
0.526
FCF / Net incomex
0.344
0.337
0.308
0.308
0.323
0.341
0.384
0.412
0.390
0.759
1.070
0.384
0.339
90
19.97
ROIC%
20.57
20.58
18.16
19.08
18.51
21.14
22.24
22.00
19.43
12.61
19.78
21.14
20.57
14
4.98
Return on equity%
31.53
29.19
29.49
29.67
28.78
26.01
26.53
23.61
22.81
4.92
21.86
26.01
28.87
11
23.12
Return on assets%
12.45
11.93
12.25
10.78
9.60
7.86
6.10
7.01
9.56
23.34
6.63
7.86
9.91
8
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.99%
2.87%
—
7.63
EPS growth%
30.91
28.06
29.61
31.55
29.65
31.47
30.12
29.18
28.81
19.14
9.65
29.65
29.88
54
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
0.01
(1.19%)
0.01%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(3.35%)
(6.25%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
0.01
0.01
1.58%
1.17%
—
8.11
Div yield (avg)%
26.21
23.61
21.86
21.22
22.23
22.77
20.44
23.42
23.43
10.59
18.78
22.77
23.00
68
10.38
Payout ratio%
11.39
11.34
12.85
11.89
10.25
7.62
7.24
8.42
7.28
12.38
7.06
7.62
10.19
49
46.52
Shares (diluted)M
55.80
60.61
61.23
66.69
66.47
78.37
83.64
79.41
77.93
45.88
44.15
3.16%
5.40%
8
17.54
Buyback yield%
24.58
23.30
23.65
21.00
21.83
21.34
23.59
23.16
20.59
29.19
6.54
21.83
23.20
57
0.172
D/E ratiox
0.505
0.448
0.480
0.477
0.461
0.485
0.446
0.482
0.442
1.500
1.136
0.461
0.478
38
0.759
Enterprise value$M
0.114
0.118
0.127
0.126
0.133
0.133
0.154
0.181
0.210
0.250
0.741
10.82%
7.45%
76
0.250
LT debt$M
0.546
0.593
0.641
0.699
0.704
0.655
0.675
0.647
0.723
0.198
0.288
0.68%
3.89%
86
Revenue
$1.042M
4.17%
1.00×
Cost of revenue
$0.531M
4.29%
1.01×
Operating expenses
$0.170M
3.75%
0.96×
Goodwill & intangibles
22.41%