0.107
Revenue$M
0.090
0.097
0.102
0.109
0.115
0.123
0.133
0.144
0.156
0.170
0.118
8.19%
7.57%
27
9.19
Revenue growth%
7.95
6.15
7.09
5.24
5.93
3.51
1.20
2.95
2.41
2.13
23.54
2.41
4.37
54
18.75
Gross margin%
21.89
22.92
24.51
27.03
24.06
24.15
21.46
21.99
20.18
22.65
18.48
21.99
22.78
74
15.89
Operating margin%
1.66
3.71
5.57
6.93
8.88
7.27
8.05
7.12
8.31
8.93
6.31
8.05
7.19
9
15.71
Net margin%
6.60
8.49
5.97
8.72
6.02
8.31
7.95
7.61
7.63
10.08
28.43
7.95
7.79
24
15.18
P/E ratio (avg)x
8.828
9.602
9.034
9.725
9.516
8.687
9.274
9.197
8.909
9.683
30.24
9.197
9.235
56
13.93
EV/EBITx
23.30
22.28
21.94
20.76
22.34
22.35
21.78
24.03
25.04
24.52
34.96
24.03
22.35
56
22.41
FCF yield (avg)%
2.91
4.83
3.69
4.60
4.44
1.69
0.40
0.40
0.53
3.42
13.77
0.53
3.16
60
13.26
FCF margin%
21.19
21.81
21.60
22.21
22.39
22.25
24.86
26.03
27.43
26.28
12.92
26.03
22.32
52
0.850
FCF / Net incomex
1.216
1.067
1.027
1.031
1.037
1.061
1.142
1.102
1.046
1.104
1.081
1.102
1.064
59
5.81
ROIC%
4.12
1.57
2.20
3.32
0.42
0.40
0.40
0.40
2.57
4.23
14.08
0.40
1.89
43
13.34
Return on equity%
35.81
36.78
35.63
34.03
31.47
34.30
35.30
34.39
34.51
33.63
17.33
34.39
34.45
51
24.14
Return on assets%
20.49
17.60
19.49
22.16
20.63
21.18
23.18
21.36
23.02
21.50
13.42
21.50
21.27
80
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.05%
2.19%
—
23.31
EPS growth%
3.10
5.07
5.71
7.05
6.97
8.30
5.91
6.27
7.63
10.60
2.09
7.63
6.62
77
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
10.18%
10.51%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
2.19%
5.26%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.44%
1.14%
—
10.54
Div yield (avg)%
28.55
29.80
29.72
29.34
31.43
30.51
33.14
31.73
33.84
34.86
14.89
33.14
30.97
8
13.34
Payout ratio%
13.30
10.47
13.09
14.11
16.12
15.20
17.32
16.54
16.94
18.67
26.70
16.94
15.66
24
74.02
Shares (diluted)M
111.5
120.2
121.0
138.5
143.1
159.6
181.8
173.8
190.3
181.1
73.11
4.83%
5.88%
20
15.77
Buyback yield%
12.39
9.70
10.03
10.75
8.12
6.86
8.81
6.84
5.37
2.57
16.73
6.84
8.46
46
0.179
D/E ratiox
0.229
0.242
0.266
0.255
0.269
0.287
0.296
0.273
0.253
0.253
1.312
0.273
0.260
16
0.050
Enterprise value$M
0.100
0.119
0.122
0.120
0.121
0.128
0.131
0.140
0.167
0.175
0.117
7.64%
6.00%
27
0.057
LT debt$M
0.013
0.012
0.011
0.011
0.011
0.013
0.013
0.014
0.015
0.016
0.078
6.74%
1.68%
15
Revenue
$0.170M
7.57%
1.00×
Cost of revenue
$0.084M
7.83%
1.02×
Operating expenses
$0.040M
7.47%
0.99×
Cash and investments
14.28%