1.115
Revenue$M
1.297
1.307
1.349
1.353
1.352
1.387
1.413
1.449
1.462
1.507
1.230
2.19%
1.45%
72
4.15
Revenue growth%
2.03
2.67
5.55
7.22
5.88
6.49
4.66
4.58
5.58
4.71
29.39
4.71
5.13
81
19.28
Gross margin%
14.18
16.74
18.40
19.81
17.82
18.87
21.70
23.47
24.97
25.11
7.29
23.47
19.34
23
14.49
Operating margin%
19.49
22.19
23.43
21.83
22.53
25.29
24.43
25.23
22.86
20.27
8.27
24.43
22.70
8
20.96
Net margin%
27.45
27.35
29.75
29.68
31.29
28.85
29.22
28.63
29.30
27.26
14.52
28.85
29.03
23
16.67
P/E ratio (avg)x
24.04
23.44
23.97
23.48
23.23
24.21
23.32
22.92
26.09
26.02
12.17
24.21
23.73
25
19.71
EV/EBITx
23.14
20.42
21.48
23.85
24.23
25.96
25.17
26.24
27.92
26.15
9.543
26.15
24.70
50
21.76
FCF yield (avg)%
25.47
28.04
26.59
27.94
24.97
25.24
27.55
29.59
29.44
32.25
28.29
29.44
27.75
94
18.12
FCF margin%
9.25
8.04
6.62
4.47
2.90
3.52
2.76
1.79
3.16
5.93
15.46
3.16
3.99
7
1.076
FCF / Net incomex
1.162
1.067
0.920
1.005
1.090
0.986
0.989
1.058
1.079
1.162
1.503
1.058
1.063
82
4.98
ROIC%
5.99
8.27
9.59
9.14
11.49
13.93
12.94
13.60
11.15
9.41
25.02
12.94
10.37
7
14.29
Return on equity%
23.55
25.42
26.19
23.86
22.06
25.03
27.87
28.47
28.22
27.30
7.56
27.87
25.81
91
8.56
Return on assets%
2.00
2.06
2.44
3.37
1.45
3.28
2.60
4.17
5.45
4.42
22.35
4.17
2.94
63
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.67%
1.65%
—
5.90
EPS growth%
14.49
12.50
14.64
15.30
15.73
15.03
17.04
15.78
16.51
17.78
27.89
16.51
15.52
74
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
0.01
0.01
—
0.01%
0.38%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.69%)
3.09%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.90%
6.58%
—
20.74
Div yield (avg)%
24.92
27.22
29.04
31.16
28.62
30.24
31.17
31.66
31.60
34.00
27.53
31.60
30.70
46
18.00
Payout ratio%
28.52
29.76
27.52
30.02
30.53
27.71
29.75
32.34
30.68
28.04
14.62
29.75
29.75
58
235.2
Shares (diluted)M
384.3
381.2
382.6
438.5
449.7
436.9
448.5
526.0
503.5
564.6
233.3
4.66%
5.37%
10
20.16
Buyback yield%
7.14
9.42
6.60
6.97
8.79
10.77
9.93
10.89
8.65
11.52
6.01
10.77
9.11
38
1.722
D/E ratiox
0.443
0.440
0.476
0.471
0.428
0.421
0.435
0.409
0.371
0.358
1.579
0.409
0.431
69
1.364
Enterprise value$M
2.045
1.937
1.824
1.843
1.824
1.793
1.952
1.930
1.736
1.730
1.445
(1.06%)
(1.78%)
66
0.880
LT debt$M
1.109
1.226
1.157
1.077
1.016
1.105
1.197
1.363
1.426
1.622
0.518
9.81%
3.21%
93
Revenue
$1.507M
1.45%
1.00×
Cost of revenue
$0.870M
1.59%
1.01×
Operating expenses
$0.317M
1.54%
1.01×
Cash and investments
17.51%
Property and equipment
16.46%