0.412
Revenue$M
0.911
0.950
1.005
1.080
1.136
1.211
1.292
1.402
1.521
0.447
0.504
7.09%
6.93%
13
29.40
Revenue growth%
17.02
19.75
18.05
18.71
15.86
15.21
13.62
12.26
14.40
29.06
22.86
14.40
16.44
19
29.31
Gross margin%
25.63
25.58
27.74
25.26
23.71
26.13
25.23
27.75
27.31
14.84
15.53
26.13
25.60
9
3.13
Operating margin%
25.13
23.86
21.75
21.05
18.10
18.29
20.71
20.76
19.66
8.50
23.68
19.66
20.91
43
14.43
Net margin%
9.82
11.30
11.05
11.45
12.61
11.12
12.46
10.62
11.09
22.31
3.64
11.12
11.10
41
16.46
P/E ratio (avg)x
8.441
8.247
7.866
7.650
8.789
9.797
10.61
11.45
10.95
14.99
14.08
10.61
8.615
86
9.255
EV/EBITx
19.09
21.03
20.74
22.37
21.05
22.69
20.77
19.84
19.72
14.51
27.17
20.77
20.75
9
29.36
FCF yield (avg)%
8.86
8.50
7.52
9.82
9.18
9.83
7.84
10.53
13.52
13.13
11.24
9.83
9.02
83
11.99
FCF margin%
14.88
14.65
13.10
12.15
14.09
15.89
15.84
17.36
15.01
13.65
8.04
15.84
14.81
62
0.262
FCF / Net incomex
0.815
0.892
1.069
1.238
1.350
1.435
1.688
1.713
1.879
0.537
1.209
1.688
1.294
88
10.13
ROIC%
21.32
19.86
22.63
25.33
27.42
27.41
28.12
26.45
23.60
2.42
3.01
27.41
24.46
46
7.71
Return on equity%
3.76
0.87
0.40
0.40
2.89
3.79
2.86
4.04
6.81
18.82
10.58
3.79
3.32
28
29.68
Return on assets%
24.49
22.49
24.85
24.30
24.45
23.80
25.24
25.51
26.01
22.89
10.80
25.24
24.52
77
0.01
EPS$
—
—
—
—
—
—
—
—
—
0.01
0.01
10.51%
6.75%
—
23.61
EPS growth%
10.30
12.58
14.76
15.52
12.86
15.26
14.26
13.15
11.04
21.17
9.13
13.15
13.01
83
—
Bookvalue per sh$
—
—
—
—
—
—
—
0.01
—
—
—
1.89%
2.76%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.12%
3.84%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
0.01
—
1.42%
0.58%
—
8.51
Div yield (avg)%
31.53
29.11
26.57
28.97
31.25
31.28
32.41
33.15
34.07
29.56
10.83
32.41
31.27
37
7.39
Payout ratio%
25.82
26.19
27.09
26.61
29.42
29.85
32.24
31.05
30.62
2.61
18.36
30.62
28.26
92
87.85
Shares (diluted)M
64.25
68.55
60.99
55.59
59.10
63.34
56.32
56.02
60.25
91.91
90.54
1.62%
(2.38%)
85
6.63
Buyback yield%
21.55
20.15
21.93
20.16
21.65
22.84
25.54
23.01
21.08
14.06
6.91
22.84
21.79
38
0.275
D/E ratiox
1.059
1.111
0.991
0.925
0.963
1.044
0.975
0.995
1.105
1.232
0.336
0.995
0.993
82
0.432
Enterprise value$M
1.211
1.110
1.203
1.235
1.284
1.190
1.284
1.173
1.144
0.081
0.115
(1.53%)
(0.04%)
26
0.705
LT debt$M
1.305
1.524
1.662
1.750
1.838
1.836
1.981
1.957
2.073
1.347
1.060
3.44%
7.35%
36
Revenue
$1.521M
6.93%
1.00×
Cost of revenue
$0.871M
7.26%
1.03×
Operating expenses
$0.213M
6.84%
0.99×
Cash and investments
15.40%
Property and equipment
14.82%