0.526
Revenue$M
0.918
0.973
1.046
1.138
1.244
1.356
1.436
1.573
1.705
1.831
0.564
8.03%
7.88%
56
17.54
Revenue growth%
12.50
10.21
7.85
10.26
10.28
8.87
8.28
6.82
9.57
8.41
24.45
8.41
9.22
35
12.05
Gross margin%
28.41
30.32
28.58
30.37
30.53
31.31
33.16
35.00
35.49
33.08
3.62
33.16
30.92
6
20.89
Operating margin%
12.98
14.01
14.21
13.10
12.11
9.65
6.90
7.65
9.77
9.03
23.99
9.03
10.94
10
6.70
Net margin%
23.39
24.59
27.38
29.92
32.27
30.45
31.84
32.04
30.44
30.13
29.49
30.45
30.29
90
35.74
P/E ratio (avg)x
26.69
25.07
24.31
25.26
24.75
26.94
25.34
25.82
28.02
26.17
14.12
26.17
25.58
29
36.31
EV/EBITx
22.88
24.24
25.59
26.33
24.49
25.96
22.89
21.94
19.24
19.13
34.20
21.94
23.57
55
26.57
FCF yield (avg)%
21.21
22.25
19.90
18.99
20.60
19.62
18.10
17.85
15.00
15.73
19.16
17.85
19.30
62
15.98
FCF margin%
17.43
18.17
15.73
17.82
16.56
18.99
19.33
18.78
19.61
22.52
7.32
19.33
18.47
57
0.182
FCF / Net incomex
0.971
0.870
0.938
1.016
1.010
1.027
1.044
1.024
0.904
0.824
1.416
1.024
0.991
77
7.22
ROIC%
14.91
16.11
19.09
16.83
17.20
19.36
16.46
18.21
15.77
18.39
29.50
18.21
17.01
88
11.76
Return on equity%
26.63
29.12
27.29
26.83
24.83
27.18
28.28
27.32
26.56
27.74
21.95
27.32
27.23
43
13.85
Return on assets%
35.72
34.30
35.69
37.93
39.88
42.04
44.82
43.90
42.18
43.56
19.75
43.56
40.96
36
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
3.00%
3.14%
—
11.93
EPS growth%
23.65
25.80
28.39
26.38
25.62
22.79
20.04
18.07
15.47
17.24
5.27
18.07
23.22
32
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.35%)
(0.10%)
—
0.01
FCF per share$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
6.91%
6.25%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
2.98%
4.40%
—
17.94
Div yield (avg)%
14.44
11.93
13.66
11.01
8.50
9.06
11.58
13.20
12.66
13.18
11.39
12.66
12.30
36
13.77
Payout ratio%
19.57
22.32
24.07
25.29
24.40
22.75
21.88
21.00
19.93
19.40
17.88
21.00
22.10
91
63.20
Shares (diluted)M
99.70
99.38
115.7
128.3
134.8
155.2
163.5
158.6
171.9
179.6
62.82
5.92%
7.26%
30
13.01
Buyback yield%
22.59
24.54
27.37
28.30
29.92
27.29
28.83
30.71
30.67
29.67
9.65
29.67
28.57
72
0.993
D/E ratiox
0.245
0.224
0.241
0.264
0.285
0.290
0.272
0.288
0.296
0.282
0.264
0.288
0.277
26
0.821
Enterprise value$M
1.618
1.828
1.928
1.954
1.816
1.841
2.011
2.118
2.339
2.137
1.438
3.31%
3.81%
22
0.174
LT debt$M
1.020
0.991
1.093
1.085
0.998
0.964
0.927
0.904
0.826
0.902
1.469
(2.02%)
(1.66%)
81
Revenue
$1.831M
7.88%
1.00×
Cost of revenue
$1.244M
7.95%
1.01×
Operating expenses
$0.204M
8.37%
1.05×
Goodwill & intangibles
20.23%
Cash and investments
16.00%