1.520
Revenue$M
2.263
2.360
2.441
2.589
2.681
2.778
2.950
3.149
3.308
3.404
1.676
4.89%
4.80%
29
21.85
Revenue growth%
2.27
4.54
6.33
6.15
3.34
2.69
1.77
1.89
4.30
5.30
15.75
2.69
3.82
46
23.84
Gross margin%
13.77
12.34
10.71
13.53
14.35
15.15
15.25
16.08
13.41
11.29
26.85
15.15
13.65
55
10.30
Operating margin%
27.19
25.33
24.19
22.22
20.63
18.85
18.59
21.41
22.67
24.92
28.69
21.41
22.44
20
25.42
Net margin%
32.46
29.63
27.03
27.37
28.83
28.42
31.29
30.57
30.68
28.96
13.39
30.57
29.29
26
12.64
P/E ratio (avg)x
11.76
12.39
12.53
11.70
11.51
10.61
9.886
10.90
10.51
10.46
24.06
10.51
11.21
32
36.82
EV/EBITx
14.35
16.80
17.02
19.88
20.24
21.73
21.67
24.39
27.33
29.29
37.60
24.39
20.96
61
24.67
FCF yield (avg)%
5.27
5.62
7.10
7.15
9.34
6.87
7.41
8.88
10.95
9.37
2.25
8.88
7.28
35
18.49
FCF margin%
17.03
18.49
16.50
19.19
18.80
18.07
19.53
20.52
22.10
23.33
12.24
20.52
18.99
77
0.357
FCF / Net incomex
1.434
1.608
1.653
1.781
1.867
1.928
1.810
2.072
2.130
2.199
1.773
2.072
1.838
38
4.34
ROIC%
0.74
2.02
0.40
0.40
0.40
2.71
2.79
1.13
3.79
2.72
27.28
2.72
1.58
41
2.92
Return on equity%
23.32
22.59
20.28
22.83
21.11
23.04
22.82
21.82
19.97
18.02
8.85
21.82
22.21
23
4.66
Return on assets%
18.87
18.69
19.60
19.51
21.54
20.32
18.15
16.75
15.62
18.53
10.91
18.15
18.78
61
0.02
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.02
3.55%
1.20%
—
13.54
EPS growth%
13.43
14.91
14.67
13.39
11.24
13.35
13.66
15.10
15.49
16.48
17.87
15.10
14.17
48
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
7.35%
5.11%
—
0.03
FCF per share$
0.05
0.06
0.06
0.06
0.06
0.07
0.08
0.09
0.10
0.12
0.01
13.28%
9.86%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.01
2.04%
1.37%
—
17.89
Div yield (avg)%
9.00
7.20
6.30
7.40
8.72
11.05
11.23
11.86
14.32
13.60
21.10
11.86
10.02
87
20.16
Payout ratio%
14.71
13.21
12.96
11.26
11.13
12.67
10.80
11.46
12.31
12.87
10.27
12.31
12.49
49
108.4
Shares (diluted)M
96.75
94.74
106.0
108.0
119.3
136.3
141.2
153.6
172.2
172.7
110.6
7.68%
5.05%
59
10.49
Buyback yield%
3.12
4.91
3.74
6.51
7.70
5.76
4.50
5.45
3.68
1.05
2.78
4.50
4.71
36
0.495
D/E ratiox
0.249
0.283
0.266
0.266
0.299
0.324
0.363
0.402
0.453
0.437
1.084
0.402
0.312
40
2.918
Enterprise value$M
2.024
1.995
2.243
2.379
2.539
2.435
2.593
2.780
2.918
3.267
1.912
5.17%
5.68%
11
2.508
LT debt$M
2.871
2.657
2.866
2.768
2.912
3.099
3.054
2.900
2.694
2.724
1.635
(1.33%)
(1.38%)
5
Revenue
$3.404M
4.80%
1.00×
Cost of revenue
$2.203M
4.96%
1.02×
Operating expenses
$0.602M
4.67%
0.99×
Cash and investments
16.46%
Spread over hurdle
(3.61%)