0.651
Revenue$M
0.777
0.776
0.774
0.777
0.779
0.798
0.823
0.836
0.828
0.718
0.689
1.27%
0.84%
69
7.60
Revenue growth%
16.43
16.01
16.62
14.83
15.85
15.83
15.83
16.77
17.96
17.91
26.09
15.85
15.93
62
13.09
Gross margin%
23.56
22.20
19.69
19.99
17.58
14.97
17.86
18.47
17.19
17.57
10.73
17.58
19.08
22
26.60
Operating margin%
22.64
19.95
22.84
21.03
19.30
17.74
15.26
15.39
16.72
27.46
15.22
16.72
19.63
46
20.27
Net margin%
14.34
16.55
19.00
16.33
15.58
13.26
12.95
11.57
10.43
9.47
23.43
12.95
14.77
70
26.35
P/E ratio (avg)x
19.37
20.59
21.15
23.35
25.43
23.74
23.62
26.08
28.21
29.11
36.49
25.43
23.49
14
26.13
EV/EBITx
16.70
18.31
19.01
18.37
19.27
20.12
22.38
22.39
22.38
35.69
9.268
22.38
19.14
63
20.35
FCF yield (avg)%
30.19
29.09
26.17
25.43
22.74
24.21
21.38
19.93
21.73
24.40
5.79
21.73
24.82
22
7.70
FCF margin%
20.57
21.64
20.19
22.60
25.23
24.92
24.53
25.06
23.88
16.52
9.09
24.92
23.43
74
1.077
FCF / Net incomex
0.282
0.327
0.377
0.420
0.426
0.469
0.523
0.573
0.671
1.542
1.556
0.523
0.423
13
22.28
ROIC%
8.46
10.88
11.55
9.29
8.04
9.61
10.15
10.43
9.88
14.87
25.46
9.88
9.75
12
10.16
Return on equity%
14.00
13.64
13.89
13.26
14.17
13.09
13.05
13.05
10.24
12.46
10.52
13.05
13.45
62
26.33
Return on assets%
2.21
1.18
0.91
0.40
0.40
0.40
0.99
3.89
1.30
23.82
24.15
0.99
1.09
91
0.02
EPS$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.02
0.02
12.78%
9.91%
—
22.88
EPS growth%
12.32
15.13
16.68
14.32
15.35
15.86
17.34
16.35
14.84
21.94
23.06
15.86
15.24
30
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
0.02
11.39%
8.10%
—
0.02
FCF per share$
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.02
0.02
2.28%
2.65%
—
0.03
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
0.02
12.62%
9.59%
—
27.39
Div yield (avg)%
23.10
22.62
20.25
19.79
17.38
16.70
13.80
14.47
16.27
25.07
2.40
16.27
18.58
8
22.16
Payout ratio%
20.37
18.30
16.10
17.43
18.99
18.18
21.07
20.22
20.47
20.86
29.18
20.22
19.61
56
10.21
Shares (diluted)M
12.99
14.70
16.82
19.00
18.56
20.68
23.35
26.71
28.16
9.976
10.36
8.19%
8.64%
87
21.85
Buyback yield%
22.29
19.61
20.06
20.68
19.51
18.49
19.30
19.61
22.11
19.12
9.99
19.51
19.61
84
0.156
D/E ratiox
0.258
0.244
0.246
0.237
0.220
0.207
0.196
0.194
0.214
1.730
0.741
0.207
0.229
93
0.041
Enterprise value$M
0.753
0.807
0.932
0.929
1.026
1.114
1.308
1.572
1.546
0.708
0.143
10.73%
10.51%
75
0.133
LT debt$M
0.618
0.603
0.563
0.545
0.608
0.674
0.672
0.725
0.716
0.297
0.162
5.63%
3.10%
15
Revenue
$0.828M
0.84%
1.00×
Cost of revenue
$0.459M
1.03%
1.02×
Operating expenses
$0.106M
1.26%
1.04×
Goodwill & intangibles
17.77%
Property and equipment
16.92%
Cash and investments
15.12%