0.072
Revenue$M
0.207
0.222
0.238
0.260
0.280
0.307
0.338
0.373
0.408
0.433
0.077
9.13%
8.35%
56
27.41
Revenue growth%
19.60
17.02
17.15
17.30
19.14
20.84
20.11
20.83
21.76
23.93
16.11
20.84
19.86
45
21.57
Gross margin%
22.43
20.31
17.35
17.14
19.63
17.16
20.08
17.72
20.36
22.67
13.47
20.08
19.85
18
21.66
Operating margin%
28.04
30.56
28.05
28.04
26.38
26.92
27.16
27.16
26.28
24.97
23.08
26.92
27.16
92
10.22
Net margin%
24.96
26.11
24.62
24.16
25.49
24.14
21.96
21.41
18.86
20.06
12.01
21.41
24.15
68
31.41
P/E ratio (avg)x
12.62
13.45
14.56
14.92
17.11
19.08
18.78
17.46
20.08
22.85
13.13
19.08
17.28
83
22.71
EV/EBITx
18.15
18.84
17.43
16.57
15.76
13.46
14.49
15.59
16.66
16.47
36.68
15.59
16.52
28
23.39
FCF yield (avg)%
25.18
24.90
23.94
24.22
27.18
28.49
28.09
29.29
26.76
26.98
14.70
28.09
26.87
83
9.39
FCF margin%
25.35
26.36
24.82
27.55
29.00
26.92
27.29
30.08
27.64
26.38
5.64
27.29
27.11
31
0.462
FCF / Net incomex
2.678
3.199
3.825
4.626
4.562
5.127
5.651
6.410
7.540
7.855
0.757
6.410
4.876
82
3.12
ROIC%
23.58
26.56
29.51
31.52
30.67
28.70
29.61
27.25
28.22
26.47
25.30
28.22
28.46
70
18.93
Return on equity%
29.20
26.44
26.14
25.92
27.78
25.35
23.51
25.69
25.52
24.65
28.83
25.35
25.80
43
26.03
Return on assets%
5.78
3.60
3.59
5.29
5.91
6.29
7.66
7.73
7.89
5.63
13.96
7.66
5.85
43
0.01
EPS$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
10.48%
8.27%
—
13.36
EPS growth%
31.97
33.74
31.30
29.10
26.74
28.51
29.68
29.36
30.51
28.45
23.14
29.36
29.52
17
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
—
9.17%
10.91%
—
—
FCF per share$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.05%
3.17%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.01%)
(0.82%)
—
26.44
Div yield (avg)%
25.90
28.39
29.28
27.73
29.09
26.87
27.27
27.25
29.40
28.72
21.24
27.27
28.06
94
23.60
Payout ratio%
21.89
22.31
22.30
23.82
26.22
25.52
27.25
29.23
26.36
25.04
24.43
26.36
25.28
61
94.88
Shares (diluted)M
154.8
146.5
171.3
182.6
202.1
204.8
214.1
229.2
216.6
231.9
93.45
2.78%
5.79%
15
12.48
Buyback yield%
5.78
4.50
7.48
6.56
5.86
7.48
10.16
7.72
9.56
10.30
10.47
9.56
7.48
28
1.108
D/E ratiox
2.075
2.264
2.075
2.089
2.186
2.266
2.361
2.427
2.398
2.378
0.540
2.378
2.265
10
0.460
Enterprise value$M
0.520
0.496
0.521
0.539
0.515
0.580
0.649
0.671
0.620
0.678
0.193
5.66%
2.06%
53
0.258
LT debt$M
0.261
0.262
0.236
0.205
0.213
0.202
0.177
0.156
0.141
0.130
0.128
(9.38%)
(6.22%)
92
Revenue
$0.433M
8.35%
1.00×
Cost of revenue
$0.268M
8.57%
1.02×
Operating expenses
$0.088M
7.94%
0.96×
Goodwill & intangibles
17.70%
Cash and investments
17.28%
Spread over hurdle
(1.53%)