0.376
Revenue$M
0.480
0.526
0.558
0.608
0.643
0.678
0.729
0.788
0.838
0.898
0.404
6.91%
7.15%
46
17.59
Revenue growth%
6.84
9.08
6.26
8.55
11.19
10.20
9.09
6.64
9.15
9.88
10.49
9.15
9.09
35
14.10
Gross margin%
16.69
13.71
12.46
13.32
11.69
10.85
10.98
13.24
12.83
10.80
6.57
10.98
12.64
42
8.75
Operating margin%
12.25
12.49
15.20
13.13
14.99
14.86
15.35
15.38
12.98
11.09
17.53
14.86
14.00
66
18.60
Net margin%
31.99
32.05
32.32
30.15
27.48
25.11
26.63
25.36
26.78
27.27
13.36
26.63
27.38
10
10.50
P/E ratio (avg)x
19.26
22.10
25.64
28.03
27.53
29.34
33.36
32.20
33.69
35.45
9.251
33.36
28.68
31
20.43
EV/EBITx
24.86
24.72
29.49
30.92
36.75
35.33
37.02
39.38
43.35
44.56
29.33
39.38
36.04
66
26.71
FCF yield (avg)%
13.26
16.23
14.11
15.74
17.42
14.88
15.08
12.33
14.55
13.68
7.95
14.55
14.71
18
13.97
FCF margin%
19.88
17.06
17.34
19.82
21.79
20.40
22.82
22.08
23.18
21.86
20.53
22.08
21.09
17
0.722
FCF / Net incomex
1.630
1.928
1.935
2.120
2.236
2.179
2.439
2.831
3.160
3.707
0.555
2.831
2.207
55
8.58
ROIC%
11.91
13.94
16.07
18.56
19.11
17.68
14.74
12.44
13.87
16.44
5.52
14.74
15.40
74
15.80
Return on equity%
23.72
25.56
23.75
24.98
22.84
22.01
19.37
18.19
16.10
18.87
12.68
18.87
22.42
65
6.90
Return on assets%
24.73
23.38
22.39
24.84
22.91
22.80
24.13
24.71
23.19
23.81
21.72
23.81
23.59
27
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.07%
3.45%
—
29.14
EPS growth%
24.45
23.04
20.72
20.40
20.43
17.64
16.13
15.88
14.80
15.30
28.14
15.88
19.02
91
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
0.79%
1.94%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(1.79%)
(2.54%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
7.10%
5.45%
—
25.34
Div yield (avg)%
12.88
14.96
13.19
12.14
14.31
14.97
15.52
18.24
17.28
17.35
26.25
17.28
14.97
25
28.48
Payout ratio%
17.76
15.15
14.94
14.10
11.58
11.23
11.75
12.29
9.78
8.20
11.86
11.23
12.02
21
247.1
Shares (diluted)M
372.6
423.5
472.7
496.5
488.3
570.3
561.7
631.2
654.0
714.4
240.3
7.91%
8.10%
37
20.16
Buyback yield%
8.29
7.54
10.24
9.42
6.92
8.01
9.04
9.54
11.75
9.58
16.66
9.54
9.23
83
0.745
D/E ratiox
1.706
1.959
2.077
2.067
2.113
2.322
2.541
2.855
2.976
3.265
0.126
2.855
2.218
11
0.152
Enterprise value$M
0.173
0.172
0.185
0.182
0.210
0.244
0.279
0.324
0.322
0.315
0.043
8.40%
6.36%
11
0.155
LT debt$M
0.362
0.322
0.311
0.316
0.305
0.287
0.278
0.244
0.249
0.254
0.494
(3.57%)
(2.71%)
46
Revenue
$0.898M
7.15%
1.00×
Cost of revenue
$0.628M
7.15%
1.00×
Operating expenses
$0.184M
7.09%
0.99×
Cash and investments
19.93%
Property and equipment
17.54%