0.664
Revenue$M
4.071
4.233
4.456
4.670
4.848
4.923
5.170
5.373
5.406
5.591
0.726
2.89%
3.28%
40
25.83
Revenue growth%
11.74
8.97
6.14
8.79
6.39
5.21
5.04
3.02
1.55
1.98
17.44
3.02
5.68
57
19.27
Gross margin%
14.31
11.54
12.69
14.03
11.42
9.15
9.71
8.63
8.15
10.72
5.19
9.15
11.07
43
12.15
Operating margin%
27.26
28.16
25.71
28.11
27.32
27.16
25.36
23.80
24.73
24.19
5.46
24.73
26.44
41
10.99
Net margin%
17.31
19.48
17.99
19.99
18.33
17.06
19.40
19.95
18.36
21.15
23.88
19.40
18.88
69
34.85
P/E ratio (avg)x
41.36
48.35
57.77
67.46
75.70
88.94
103.3
120.9
140.1
144.6
6.178
120.9
82.32
89
11.52
EV/EBITx
39.26
42.27
51.07
51.58
61.86
64.39
63.93
66.52
76.57
86.92
6.835
66.52
62.90
58
17.32
FCF yield (avg)%
4.86
4.28
6.72
6.54
5.14
5.40
5.97
4.60
6.46
7.56
23.41
5.97
5.69
59
6.51
FCF margin%
27.62
29.71
28.52
30.26
27.49
24.71
22.60
23.26
21.71
23.04
24.30
23.04
26.10
35
0.126
FCF / Net incomex
0.575
0.639
0.617
0.565
0.627
0.574
0.616
0.621
0.558
0.591
0.489
0.591
0.603
67
23.93
ROIC%
14.70
13.23
11.97
14.39
12.31
10.58
9.90
10.68
9.47
7.45
23.55
9.90
11.32
22
24.46
Return on equity%
19.34
17.71
15.20
13.26
10.51
8.91
9.50
9.96
10.14
7.26
13.40
9.50
10.32
20
11.14
Return on assets%
28.25
29.31
28.19
29.99
30.17
28.57
30.95
29.21
28.33
25.75
23.68
28.57
28.89
85
0.03
EPS$
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(2.25%)
(3.26%)
—
9.16
EPS growth%
20.16
17.91
18.69
18.77
21.05
19.71
18.10
16.75
16.00
18.90
24.99
18.10
18.73
76
0.06
Bookvalue per sh$
0.04
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.06
3.23%
0.34%
—
0.02
FCF per share$
0.07
0.08
0.08
0.09
0.08
0.09
0.09
0.10
0.11
0.11
0.07
6.24%
4.66%
—
0.06
Dividend per sh$
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.10
0.10
0.04
16.18%
14.73%
—
6.30
Div yield (avg)%
13.52
12.26
11.93
14.89
17.43
15.51
18.34
17.12
17.80
19.42
23.77
17.80
16.31
65
5.05
Payout ratio%
23.19
25.68
26.22
24.81
26.62
29.19
27.47
27.41
29.84
27.80
3.76
27.80
27.02
88
54.23
Shares (diluted)M
50.11
50.67
45.53
48.13
48.05
46.92
42.50
44.58
47.46
44.10
55.37
(1.70%)
(2.38%)
86
14.90
Buyback yield%
13.58
15.91
16.53
14.99
13.34
15.78
12.94
12.53
9.88
11.75
23.91
12.53
13.46
45
1.491
D/E ratiox
2.142
2.086
2.022
2.155
2.173
2.133
2.354
2.505
2.652
2.972
0.255
2.505
2.164
67
3.294
Enterprise value$M
6.258
7.400
8.503
9.753
11.20
11.12
11.45
11.28
12.31
14.69
0.353
5.57%
10.82%
7
2.244
LT debt$M
3.094
2.713
2.552
2.197
2.305
2.150
2.166
2.014
1.954
1.680
1.287
(6.13%)
(6.17%)
20
Revenue
$5.591M
3.28%
1.00×
Cost of revenue
$3.542M
3.53%
1.02×
Operating expenses
$1.330M
3.25%
1.00×
Cash and investments
15.45%