0.234
Revenue$M
0.853
0.929
0.991
1.075
1.174
1.300
1.382
1.516
1.618
1.746
0.243
8.25%
8.12%
56
27.64
Revenue growth%
21.29
23.09
20.34
18.79
21.57
22.16
19.78
16.91
18.05
15.82
26.73
18.05
20.06
17
13.32
Gross margin%
7.67
7.83
8.08
7.71
6.12
5.94
8.62
9.29
6.36
8.71
23.41
8.62
7.77
17
12.10
Operating margin%
23.33
22.71
24.80
26.75
24.02
25.39
27.26
28.28
27.79
25.33
8.49
27.26
25.36
73
12.54
Net margin%
4.14
1.47
1.58
0.40
0.40
2.00
3.12
5.59
6.69
6.54
25.59
5.59
2.56
59
31.77
P/E ratio (avg)x
29.84
29.23
29.69
26.91
26.95
23.16
24.41
23.00
21.21
21.80
16.81
23.00
25.66
9
8.408
EV/EBITx
11.44
12.68
14.30
14.17
15.52
17.91
18.82
21.61
25.30
27.87
21.73
21.61
16.72
77
7.39
FCF yield (avg)%
15.09
17.71
16.73
17.71
20.01
20.12
18.44
19.53
21.12
23.72
25.33
20.12
18.99
66
13.63
FCF margin%
14.57
16.73
17.30
17.43
18.56
18.01
17.83
18.75
19.39
21.30
20.30
18.75
17.92
68
0.661
FCF / Net incomex
1.026
1.142
1.106
1.050
1.124
1.134
1.005
0.938
1.038
0.999
0.991
1.005
1.044
14
7.42
ROIC%
28.48
31.22
28.34
27.21
29.30
32.19
31.96
31.53
34.01
31.24
18.39
31.96
31.23
85
23.12
Return on equity%
10.01
9.43
8.47
7.72
8.59
7.46
6.88
7.42
5.73
6.25
20.44
6.88
7.59
44
25.38
Return on assets%
25.11
25.21
25.82
27.56
27.45
27.99
29.05
26.52
24.71
22.10
25.17
26.52
26.17
57
0.01
EPS$
0.04
0.04
0.04
0.04
0.03
0.03
0.04
0.03
0.03
0.03
0.01
(2.72%)
(3.21%)
—
21.47
EPS growth%
9.81
9.45
8.57
6.03
5.73
7.40
8.58
8.17
6.92
4.61
7.62
7.40
7.79
19
0.01
Bookvalue per sh$
0.06
0.07
0.08
0.08
0.08
0.08
0.09
0.11
0.11
0.12
0.04
9.64%
8.66%
—
0.03
FCF per share$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.02
5.60%
4.43%
—
0.03
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.84%
5.21%
—
24.10
Div yield (avg)%
20.64
18.27
16.83
18.06
15.44
14.81
13.89
15.08
17.16
19.77
19.01
15.08
17.00
27
14.20
Payout ratio%
16.54
17.40
19.82
17.20
15.79
15.94
14.32
14.92
16.02
17.96
25.04
15.94
16.28
29
26.15
Shares (diluted)M
20.36
20.57
17.65
17.48
18.88
17.41
17.59
15.10
13.09
11.75
25.85
(9.04%)
(6.29%)
15
23.03
Buyback yield%
25.27
24.95
24.45
23.20
23.87
22.21
19.90
22.74
22.71
23.99
12.00
22.71
23.53
46
0.226
D/E ratiox
1.330
1.207
1.234
1.284
1.366
1.311
1.185
1.203
1.108
1.048
0.856
1.185
1.221
40
0.134
Enterprise value$M
1.794
1.999
2.083
2.124
2.419
2.864
3.069
3.315
3.698
4.049
0.158
10.86%
8.89%
51
1.779
LT debt$M
1.372
1.595
1.727
1.966
2.216
2.321
2.677
2.951
3.306
3.243
1.530
7.91%
9.98%
90
Revenue
$1.746M
8.12%
1.00×
Cost of revenue
$0.967M
8.31%
1.02×
Operating expenses
$0.378M
8.08%
1.00×
Cash and investments
15.12%
Goodwill & intangibles
14.87%