0.547
Revenue$M
1.042
1.159
1.237
1.317
1.402
1.497
1.648
1.803
1.970
0.593
0.627
8.38%
8.17%
80
29.95
Revenue growth%
27.64
30.29
29.99
29.57
32.35
30.43
28.90
30.86
33.17
23.82
10.12
30.86
30.14
82
26.07
Gross margin%
31.36
31.73
30.56
29.99
31.37
31.03
29.86
32.81
35.79
4.44
23.25
31.37
31.36
33
7.27
Operating margin%
21.39
22.90
25.00
24.78
24.79
26.13
23.26
26.02
26.95
10.60
19.29
26.02
24.79
55
9.31
Net margin%
24.65
23.63
21.83
24.53
23.06
20.42
20.77
17.94
18.25
20.24
6.11
20.42
22.45
30
33.86
P/E ratio (avg)x
19.87
22.18
25.86
24.98
29.52
30.72
36.29
40.50
48.38
21.45
22.63
36.29
27.69
84
10.95
EV/EBITx
29.95
35.06
38.89
44.99
50.49
49.85
49.12
47.03
46.83
31.82
25.32
49.12
45.91
17
15.50
FCF yield (avg)%
21.90
22.59
21.56
21.47
18.59
20.90
22.07
21.09
20.63
17.87
9.50
20.90
21.52
49
24.80
FCF margin%
10.65
12.76
12.71
13.87
16.27
16.14
15.75
14.78
13.74
21.69
4.37
15.75
13.80
78
0.989
FCF / Net incomex
2.014
2.274
2.194
2.567
2.599
2.605
2.804
2.883
3.293
0.220
1.382
2.804
2.583
77
11.65
ROIC%
6.61
4.10
3.31
3.19
1.09
0.40
3.21
1.14
1.40
16.93
9.51
1.14
3.20
59
26.99
Return on equity%
6.98
4.66
3.48
1.57
2.29
2.63
5.55
7.42
8.10
10.60
2.37
5.55
5.10
10
6.24
Return on assets%
16.87
16.32
16.63
19.20
17.03
14.32
12.63
10.03
7.46
9.00
21.47
12.63
15.65
30
0.02
EPS$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.02
0.02
2.18%
3.28%
—
17.52
EPS growth%
18.45
18.31
17.32
20.14
20.65
22.66
23.92
22.39
23.94
15.42
10.88
22.66
20.40
79
0.01
Bookvalue per sh$
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.09
0.10
0.03
0.01
9.84%
9.93%
—
0.03
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
0.02
4.79%
2.97%
—
0.03
Dividend per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
0.03
5.71%
5.50%
—
24.64
Div yield (avg)%
13.14
12.20
12.41
11.19
13.99
11.85
13.78
14.37
14.77
21.11
28.44
13.99
13.46
68
26.75
Payout ratio%
4.33
4.04
3.35
0.40
3.01
4.69
5.81
4.08
4.32
28.73
10.14
4.32
4.20
39
24.64
Shares (diluted)M
19.61
17.04
15.12
15.88
16.21
16.30
16.83
16.78
17.88
25.26
25.34
2.41%
(0.60%)
19
27.53
Buyback yield%
11.81
13.77
13.05
10.35
12.30
12.94
13.33
13.36
14.46
6.44
12.62
13.33
13.00
12
1.783
D/E ratiox
0.451
0.391
0.385
0.347
0.344
0.373
0.355
0.310
0.289
0.783
0.753
0.344
0.364
47
0.108
Enterprise value$M
1.048
1.010
0.896
0.916
0.848
0.880
0.849
0.746
0.655
0.227
0.075
(6.48%)
(4.15%)
63
0.219
LT debt$M
0.306
0.325
0.320
0.329
0.327
0.339
0.347
0.321
0.340
1.521
0.168
0.68%
2.42%
64
Revenue
$1.970M
8.17%
1.00×
Cost of revenue
$1.314M
8.18%
1.00×
Operating expenses
$0.479M
8.45%
1.03×
Property and equipment
18.01%
Cash and investments
17.95%