0.062
Revenue$M
0.118
0.123
0.127
0.132
0.135
0.144
0.148
0.152
0.157
0.165
0.064
4.10%
3.59%
17
17.67
Revenue growth%
19.55
18.75
17.40
17.39
19.58
21.89
23.06
20.65
20.63
19.41
8.31
20.65
19.57
35
15.29
Gross margin%
17.08
17.78
15.78
14.82
13.83
14.37
14.96
15.24
14.82
15.53
23.92
14.96
15.10
26
4.41
Operating margin%
3.47
4.08
3.60
2.93
3.03
1.47
2.73
1.26
0.68
0.40
17.05
1.26
2.83
74
13.73
Net margin%
26.69
29.01
28.66
28.58
28.89
30.26
31.56
34.54
33.48
31.08
11.36
31.56
29.64
42
15.25
P/E ratio (avg)x
36.99
41.56
46.30
46.70
46.41
51.61
61.49
67.63
80.82
83.61
16.23
67.63
49.16
77
17.98
EV/EBITx
16.43
14.67
15.79
15.46
17.08
16.39
17.58
16.74
17.69
18.33
20.44
17.58
16.59
54
23.09
FCF yield (avg)%
11.24
10.49
9.51
8.65
7.12
6.97
9.23
8.59
7.94
10.45
5.69
8.59
8.94
81
6.22
FCF margin%
25.53
26.17
24.95
27.43
27.81
25.81
28.23
26.26
25.56
27.86
21.74
26.26
26.22
9
1.036
FCF / Net incomex
0.464
0.480
0.477
0.496
0.507
0.538
0.595
0.683
0.708
0.777
0.931
0.683
0.522
18
19.52
ROIC%
16.06
15.47
17.06
18.93
18.22
15.37
13.84
13.70
15.35
15.11
28.43
15.11
15.42
94
9.06
Return on equity%
5.21
6.18
6.80
9.54
8.04
8.99
10.45
10.31
11.76
11.56
13.10
10.45
9.27
78
16.52
Return on assets%
17.12
16.44
18.20
16.76
14.52
11.63
12.89
15.55
17.23
17.11
15.84
15.55
16.60
18
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.77%
2.72%
—
18.04
EPS growth%
15.37
15.29
13.00
13.85
12.51
9.97
7.06
7.62
10.33
12.46
11.35
9.97
12.48
30
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
10.70%
8.81%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.75%
8.39%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
0.01
0.01
—
3.97%
7.81%
—
28.48
Div yield (avg)%
27.93
27.02
29.91
28.44
30.93
28.81
29.17
31.97
31.79
31.55
3.38
31.55
29.54
26
4.43
Payout ratio%
6.72
6.71
9.37
6.78
7.48
5.69
4.43
4.17
3.42
0.64
15.94
4.17
6.20
25
25.53
Shares (diluted)M
24.57
23.82
21.06
19.43
18.01
19.67
20.99
20.34
19.40
18.43
25.81
0.45%
(2.66%)
66
14.32
Buyback yield%
18.44
18.17
18.88
20.42
22.95
24.56
23.66
21.81
22.08
21.29
28.84
22.08
21.55
33
1.657
D/E ratiox
1.168
1.206
1.263
1.350
1.311
1.207
1.270
1.219
1.127
1.173
1.079
1.207
1.213
61
0.119
Enterprise value$M
0.113
0.129
0.133
0.123
0.113
0.124
0.134
0.134
0.125
0.127
0.019
2.49%
0.35%
8
0.017
LT debt$M
0.102
0.107
0.116
0.135
0.137
0.156
0.161
0.162
0.174
0.201
0.097
8.00%
6.62%
62
Revenue
$0.165M
3.59%
1.00×
Cost of revenue
$0.097M
3.62%
1.00×
Operating expenses
$0.022M
4.51%
1.09×
Cash and investments
19.11%