0.067
Revenue$M
0.145
0.153
0.163
0.168
0.177
0.183
0.192
0.196
0.202
0.210
0.070
3.47%
4.25%
9
9.24
Revenue growth%
5.30
6.77
4.03
2.53
4.23
3.81
4.95
6.77
9.17
9.11
5.48
6.77
5.12
70
25.64
Gross margin%
13.22
13.75
12.98
15.43
14.63
17.29
14.51
12.45
11.53
11.57
3.86
12.45
13.49
73
28.16
Operating margin%
20.53
18.30
19.96
22.58
25.13
26.41
23.74
26.64
28.41
26.57
20.23
26.57
24.43
89
21.93
Net margin%
12.69
15.19
17.75
20.53
22.19
20.00
21.87
20.46
17.87
17.06
5.57
20.00
18.94
28
12.13
P/E ratio (avg)x
13.73
13.50
14.31
13.47
14.17
15.67
15.73
15.14
15.39
14.64
6.960
15.39
14.47
61
18.67
EV/EBITx
18.99
17.61
17.39
17.61
17.73
19.25
20.20
18.84
20.17
19.26
23.66
19.26
18.92
59
27.60
FCF yield (avg)%
22.54
23.15
24.44
24.94
24.17
24.79
27.58
26.09
27.09
29.47
23.69
27.09
24.87
82
24.21
FCF margin%
27.62
26.58
28.91
26.41
25.15
27.52
25.54
27.03
30.00
31.33
25.06
27.52
27.27
44
1.393
FCF / Net incomex
2.157
2.323
2.532
2.967
2.905
3.159
3.605
3.472
3.471
3.440
1.684
3.471
3.063
19
13.45
ROIC%
20.69
22.58
22.90
20.66
21.77
22.07
20.67
22.86
25.83
23.38
8.17
22.86
22.32
73
7.69
Return on equity%
11.89
11.02
11.20
11.41
13.89
13.29
11.63
12.22
10.55
7.73
24.14
11.63
11.52
77
20.86
Return on assets%
20.14
22.28
20.59
21.28
22.38
23.96
26.62
29.37
27.55
28.46
26.09
27.55
23.17
58
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.09%
2.90%
—
3.29
EPS growth%
19.76
19.83
17.42
14.49
16.04
13.19
14.01
16.97
19.36
18.62
10.57
16.97
17.19
33
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.50%
(1.12%)
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
0.01
(4.99%)
(6.98%)
—
0.01
Dividend per sh$
0.03
0.04
0.04
0.04
0.05
0.06
0.06
0.06
0.06
0.06
0.01
5.67%
8.31%
—
19.41
Div yield (avg)%
10.56
12.33
10.40
13.14
10.90
12.76
13.17
13.15
11.50
10.32
7.51
12.76
11.92
90
3.50
Payout ratio%
32.53
33.62
32.15
31.22
30.15
27.74
27.13
27.74
27.55
26.78
14.62
27.55
28.94
33
7.184
Shares (diluted)M
6.697
6.988
7.252
7.811
7.741
8.216
8.888
8.862
8.481
7.727
7.050
(0.03%)
1.76%
70
16.22
Buyback yield%
5.69
6.42
4.62
7.12
8.66
8.15
10.28
10.11
8.77
9.61
17.29
9.61
8.40
41
1.312
D/E ratiox
1.399
1.307
1.320
1.446
1.323
1.485
1.370
1.539
1.456
1.650
0.718
1.485
1.423
86
0.137
Enterprise value$M
0.147
0.162
0.162
0.164
0.175
0.161
0.161
0.152
0.151
0.154
0.067
(2.55%)
0.90%
50
0.124
LT debt$M
0.112
0.128
0.131
0.128
0.139
0.160
0.166
0.159
0.186
0.184
0.067
5.69%
4.68%
76
Revenue
$0.210M
4.25%
1.00×
Cost of revenue
$0.129M
4.27%
1.00×
Operating expenses
$0.020M
3.67%
0.95×
Property and equipment
19.68%
Cash and investments
16.56%