1.328
Revenue$M
2.292
2.306
2.338
2.290
2.347
2.363
2.331
2.382
2.326
2.362
1.486
0.13%
0.18%
10
24.92
Revenue growth%
23.87
23.32
25.73
28.45
27.32
28.16
28.51
29.71
27.99
26.95
25.24
28.16
27.66
68
14.80
Gross margin%
4.46
6.45
7.16
6.20
6.27
5.72
5.03
5.28
3.79
1.47
4.69
5.03
5.50
15
14.19
Operating margin%
12.13
11.86
13.12
13.18
10.56
12.55
15.15
16.98
17.97
18.80
15.60
16.98
13.15
76
18.65
Net margin%
22.97
21.97
24.80
21.85
19.80
19.41
16.62
14.36
16.03
14.57
19.44
16.03
19.61
85
37.23
P/E ratio (avg)x
41.26
41.97
45.76
49.92
46.57
52.90
59.39
66.93
69.38
78.03
29.74
66.93
51.41
49
32.86
EV/EBITx
30.71
32.76
32.14
34.83
37.62
37.15
32.41
30.21
28.62
27.85
22.75
30.21
32.28
7
3.56
FCF yield (avg)%
28.17
27.01
27.16
29.72
29.04
27.95
26.46
28.55
27.43
29.30
9.48
27.95
28.06
20
29.30
FCF margin%
19.90
17.39
15.81
14.36
13.33
14.41
15.62
13.44
16.00
15.86
9.47
15.62
15.71
51
1.783
FCF / Net incomex
1.108
0.977
0.844
0.758
0.771
0.779
0.764
0.796
0.715
0.754
1.092
0.764
0.775
27
29.87
ROIC%
30.97
31.61
34.19
31.44
32.68
31.86
31.73
28.96
26.24
24.47
14.82
28.96
31.52
49
6.61
Return on equity%
13.19
11.50
10.47
10.37
7.58
7.82
7.12
9.30
11.14
10.86
12.12
9.30
10.42
66
22.48
Return on assets%
29.28
30.10
32.16
32.21
30.93
28.29
27.76
28.19
27.77
28.64
2.86
28.19
28.96
81
0.09
EPS$
0.13
0.14
0.14
0.12
0.12
0.13
0.11
0.12
0.11
0.11
0.10
(1.61%)
(0.83%)
—
6.48
EPS growth%
16.85
14.39
13.38
11.84
8.98
8.25
7.88
6.44
5.42
5.10
10.99
6.44
8.62
85
0.05
Bookvalue per sh$
0.07
0.07
0.07
0.08
0.08
0.09
0.10
0.09
0.10
0.11
0.08
4.66%
3.78%
—
0.03
FCF per share$
0.19
0.21
0.20
0.19
0.20
0.20
0.21
0.20
0.22
0.23
0.05
2.91%
3.44%
—
0.08
Dividend per sh$
0.21
0.24
0.25
0.31
0.33
0.34
0.39
0.46
0.54
0.64
0.03
14.21%
12.75%
—
4.75
Div yield (avg)%
12.83
15.09
15.34
15.76
16.24
15.66
16.71
17.24
17.56
19.87
7.68
17.24
16.00
43
2.92
Payout ratio%
12.89
14.36
14.90
17.60
17.50
17.00
15.54
15.54
12.81
14.71
29.44
15.54
15.22
28
7.497
Shares (diluted)M
6.665
6.725
6.551
6.691
6.368
6.005
5.540
5.037
5.288
5.675
7.345
(2.28%)
(2.79%)
25
28.09
Buyback yield%
27.42
26.97
28.97
25.99
26.73
27.76
30.45
28.96
31.22
32.35
28.16
30.45
28.36
43
0.804
D/E ratiox
0.963
0.859
0.913
0.973
1.025
0.938
0.850
0.950
0.924
0.904
0.649
0.924
0.931
30
0.231
Enterprise value$M
0.806
0.837
0.778
0.775
0.735
0.702
0.785
0.738
0.689
0.688
2.557
(1.30%)
(1.55%)
20
2.041
LT debt$M
3.124
2.801
3.078
3.336
3.306
3.548
3.245
2.899
3.131
3.425
1.966
0.71%
2.10%
31
Revenue
$2.362M
0.18%
1.00×
Cost of revenue
$1.544M
0.35%
1.02×
Operating expenses
$0.570M
0.15%
1.00×
Cash and investments
17.51%
Property and equipment
17.49%