0.558
Revenue$M
1.090
1.130
1.199
1.290
1.336
1.387
1.452
1.565
1.624
1.703
0.574
4.96%
5.01%
11
25.36
Revenue growth%
24.55
21.92
19.69
16.90
16.65
15.43
15.59
17.59
20.04
22.27
11.88
17.59
18.64
16
22.63
Gross margin%
33.41
34.98
35.98
38.25
36.85
37.45
37.05
34.36
35.11
37.10
4.52
37.05
36.41
70
20.65
Operating margin%
5.67
3.63
6.18
5.25
5.88
8.31
7.10
7.30
6.86
5.62
4.06
7.10
6.03
23
23.53
Net margin%
26.56
25.28
26.97
27.92
26.69
23.80
22.04
24.35
23.11
21.36
21.44
23.11
24.81
46
21.52
P/E ratio (avg)x
11.86
12.97
13.66
15.67
18.38
20.34
23.21
24.92
25.27
25.90
20.15
24.92
19.36
9
15.00
EV/EBITx
22.43
20.01
20.27
18.58
17.64
18.65
19.89
18.63
19.64
18.72
36.80
18.72
19.18
90
2.17
FCF yield (avg)%
14.15
16.09
17.73
16.15
19.14
19.33
20.38
22.06
24.87
26.05
6.57
22.06
19.23
7
12.54
FCF margin%
19.70
22.02
24.55
22.10
20.34
18.44
18.28
15.52
14.88
14.66
29.45
15.52
19.07
65
0.498
FCF / Net incomex
1.793
1.931
1.951
1.792
1.814
1.732
1.724
1.921
1.948
2.111
1.782
1.921
1.867
47
25.37
ROIC%
18.89
19.22
17.55
16.87
15.18
17.99
16.58
15.87
18.09
18.29
17.50
17.99
17.77
44
21.99
Return on equity%
13.69
12.50
11.19
12.69
10.87
8.21
10.98
10.54
11.96
12.14
7.81
10.98
11.58
95
28.40
Return on assets%
16.20
16.06
16.44
19.43
20.71
18.78
19.30
21.90
20.72
22.02
23.13
20.72
19.37
69
0.01
EPS$
0.05
0.06
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.01
3.65%
3.07%
—
10.53
EPS growth%
13.03
12.33
14.77
16.46
16.52
17.92
20.57
17.59
15.99
13.94
28.39
17.59
16.23
72
0.03
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
5.32%
3.50%
—
0.02
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
0.16%
(1.95%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
4.88%
(0.21%)
—
3.58
Div yield (avg)%
21.88
23.11
23.85
21.29
18.90
16.10
16.27
18.70
17.98
20.91
15.27
17.98
19.90
61
27.26
Payout ratio%
7.62
10.00
11.09
9.57
9.36
8.44
9.44
7.85
6.63
6.62
2.57
7.85
8.90
54
12.97
Shares (diluted)M
9.353
9.789
10.38
9.687
10.35
11.04
11.67
10.42
9.533
9.684
13.12
(1.32%)
(1.12%)
69
17.17
Buyback yield%
5.44
3.27
4.03
1.85
4.33
3.15
6.01
3.31
2.70
4.11
23.76
3.31
3.67
86
1.796
D/E ratiox
0.280
0.305
0.289
0.330
0.309
0.323
0.352
0.344
0.349
0.399
0.198
0.349
0.327
74
1.496
Enterprise value$M
1.804
1.838
1.789
2.033
2.281
2.524
2.817
3.073
3.521
4.188
0.289
12.92%
9.43%
43
0.153
LT debt$M
1.494
1.574
1.389
1.357
1.305
1.240
1.280
1.365
1.322
1.264
0.643
(0.64%)
(1.77%)
85
Revenue
$1.703M
5.01%
1.00×
Cost of revenue
$1.192M
5.01%
1.00×
Operating expenses
$0.344M
5.47%
1.04×
Goodwill & intangibles
15.79%