
| Line item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 | FY1998 | FY1997 | FY1996 | FY1995 | FY1994 | FY1993 | FY1992 | FY1991 | FY1990 | FY1989 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Valuation | |||||||||||||||||||||||||||||||||||||
| Market cap | $83,498 | $62,706 | $47,956 | $29,636 | $40,691 | $32,815 | $31,081 | $20,307 | $27,813 | $26,495 | $22,211 | $17,707 | $18,627 | $14,685 | $14,159 | $14,655 | $18,322 | $14,093 | $18,962 | $22,946 | $15,853 | $14,127 | $10,566 | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Enterprise value | $99,617 | $75,152 | $53,882 | $34,450 | $46,312 | $37,091 | $43,297 | $35,395 | $37,346 | $33,121 | $30,797 | $21,570 | $24,371 | $20,090 | $20,209 | $21,204 | $26,451 | $26,614 | $30,131 | $30,837 | $20,978 | $19,092 | $14,363 | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| P/E (TTM) at period end | 22.39× | 18.13× | 15.20× | 7.59× | 15.58× | 29.25× | 18.10× | 7.04× | 12.85× | 19.26× | 27.64× | 22.38× | – | 21.78× | 16.18× | 25.67× | 22.96× | 7.62× | 10.33× | 15.58× | 12.18× | 14.36× | 11.61× | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| P/S (TTM) at period end | 2.23× | 1.76× | 1.37× | 0.91× | 1.39× | 1.27× | 1.10× | 0.74× | 1.14× | 0.97× | 0.93× | 0.69× | 0.78× | 0.65× | 0.53× | 0.65× | 0.78× | 0.46× | 0.70× | 1.01× | 0.84× | 0.98× | 0.69× | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| P/B at period end | 3.48× | 2.90× | 2.30× | 1.37× | 2.01× | 1.67× | 1.63× | 1.11× | 1.60× | 1.81× | 1.44× | 1.18× | 1.01× | 0.80× | 0.79× | 0.80× | 0.93× | 0.90× | 1.12× | 1.86× | 1.82× | 1.56× | 1.40× | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| EV / EBITDA (TTM) | 13.11× | 11.18× | 9.26× | 6.30× | 9.49× | 9.97× | 9.45× | 9.37× | 11.13× | 9.83× | 13.41× | 9.56× | 11.70× | 9.85× | 8.38× | 10.07× | 10.73× | 6.74× | 8.24× | 9.92× | 8.26× | 9.75× | 6.73× | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| EV / Sales (TTM) | 2.66× | 2.11× | 1.54× | 1.05× | 1.59× | 1.43× | 1.54× | 1.29× | 1.53× | 1.21× | 1.30× | 0.84× | 1.02× | 0.89× | 0.75× | 0.93× | 1.13× | 0.86× | 1.12× | 1.35× | 1.11× | 1.32× | 0.94× | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Returns | |||||||||||||||||||||||||||||||||||||
| Return on equity | 15.5% | 16.0% | 15.1% | 18.0% | 12.9% | 5.7% | 9.0% | 15.7% | 13.2% | 8.9% | 5.1% | 4.8% | (2.2%) | 3.8% | 4.6% | 3.1% | 4.2% | 11.2% | 11.5% | 12.6% | 14.3% | 11.8% | 13.5% | 13.1% | 12.3% | 16.2% | 20.6% | 19.7% | 18.6% | 18.5% | 18.5% | 15.6% | 10.7% | 12.6% | 13.5% | 19.3% | 17.5% |
| Return on invested capital | 10.6% | 11.1% | 12.0% | 11.4% | 10.1% | 5.9% | 6.8% | 5.6% | 8.5% | 6.9% | 3.9% | 6.0% | 4.7% | 4.0% | 4.2% | 3.4% | 4.0% | 7.1% | 7.4% | 8.7% | 9.5% | 8.0% | 10.9% | 11.7% | 10.1% | 10.8% | 10.9% | 14.1% | 14.2% | 13.7% | 15.6% | 11.7% | 11.1% | 10.5% | 8.4% | 11.1% | 15.7% |
| Dividend yield | 1.2% | 2.7% | 2.0% | 3.1% | 2.3% | 2.2% | 2.1% | 3.1% | 1.9% | 1.5% | 1.9% | 2.6% | 2.6% | 3.1% | 3.2% | 2.7% | 1.8% | 3.6% | 1.7% | 1.0% | 1.3% | 1.0% | 1.7% | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Financial health | |||||||||||||||||||||||||||||||||||||
| Current ratio | 1.74× | 1.37× | 1.69× | 1.67× | 1.85× | 2.01× | 1.34× | 1.29× | 1.62× | 1.59× | 1.48× | 2.26× | 1.82× | 1.83× | 1.71× | 1.74× | 1.89× | 1.50× | 1.70× | 1.75× | 1.77× | 1.81× | 1.87× | 2.36× | 1.93× | 1.46× | 1.94× | 2.41× | 2.34× | 2.31× | 1.67× | 1.51× | 2.33× | 2.17× | 2.25× | 2.02× | 1.69× |
| Debt / equity | 0.74× | 0.65× | 0.56× | 0.44× | 0.52× | 0.62× | 0.83× | 0.94× | 0.55× | 0.56× | 0.71× | 0.58× | 0.57× | 0.46× | 0.45× | 0.52× | 0.55× | 0.90× | 0.82× | 0.84× | 0.82× | 0.82× | 0.76× | 0.68× | 0.71× | 1.29× | 1.20× | 1.32× | 1.26× | 1.25× | 0.91× | 1.20× | 1.22× | 1.54× | 1.42× | 1.58× | 0.98× |
| Effective tax rate | 21.7% | 23.0% | 23.0% | 22.6% | 21.3% | 30.6% | 24.5% | 23.7% | 0.7% | 26.6% | 30.0% | 23.3% | (37.2%) | 16.4% | 16.0% | 17.8% | 18.3% | 22.5% | 24.5% | 23.6% | 21.3% | 21.4% | 25.4% | 26.7% | 27.2% | 28.0% | 32.2% | 24.4% | 23.7% | 22.9% | 20.5% | 18.7% | 18.2% | 18.2% | 18.5% | 19.6% | 21.4% |
| Share count | |||||||||||||||||||||||||||||||||||||
| Diluted shares outstanding | 677 | 690 | 729 | 764 | 787 | 791 | 808 | 837 | 841 | 834 | 816 | 738 | 729 | 722 | 715 | 706 | 673 | 544 | 548 | 545 | 541 | 531 | 529 | 526 | 507 | 438 | 395 | 389 | 380 | 365 | 355 | 352 | 314 | 300 | 288 | 300 | 290 |
| Line item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 | FY1998 | FY1997 | FY1996 | FY1995 | FY1994 | FY1993 | FY1992 | FY1991 | FY1990 | FY1989 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and gross profit | ||||||||||||||||||||||||||||||||||||||
| Revenue | $38,632 | $37,447 | $35,572 | $34,949 | $32,723 | $29,206 | $25,888 | $28,132 | $27,449 | $24,467 | $27,443 | $23,770 | $25,757 | $23,961 | $22,675 | $26,846 | $22,736 | $23,478 | $31,098 | $26,992 | $22,816 | $18,868 | $14,498 | $15,331 | $10,445 | $8,151 | $7,573 | $7,105 | $9,318 | $5,202 | $5,314 | $4,970 | $3,855 | $2,516 | $2,237 | $1,896 | $2,053 | $1,586 |
| Cost of revenue | ($24,628) | ($23,919) | ($22,871) | ($22,986) | ($21,844) | ($19,350) | ($17,323) | ($18,859) | ($18,391) | ($16,130) | ($18,340) | ($16,371) | ($18,487) | ($17,603) | ($16,717) | ($19,876) | ($16,651) | ($17,267) | ($22,331) | ($19,341) | ($16,316) | ($13,237) | ($10,153) | ($10,617) | ($7,243) | ($5,609) | ($4,868) | ($4,561) | ($6,318) | – | – | ($2,066) | ($1,606) | ($1,435) | ($1,318) | ($1,262) | ($1,349) | ($1,040) |
| Gross profit | $14,004 | $13,528 | $12,701 | $11,963 | $10,879 | $9,856 | $8,565 | $9,273 | $9,058 | $8,337 | $9,103 | $7,399 | $7,270 | $6,357 | $5,958 | $6,969 | $6,085 | $6,211 | $8,766 | $7,651 | $6,500 | $5,631 | $4,345 | $4,714 | $3,201 | $2,542 | $2,705 | $2,544 | $3,000 | – | – | $2,904 | $2,249 | $1,081 | $919 | $635 | $704 | $546 |
| Operating expenses | ||||||||||||||||||||||||||||||||||||||
| Research and development | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Selling, general and administrative | ($8,654) | ($8,283) | ($7,852) | ($7,486) | ($7,056) | ($6,538) | ($6,539) | ($6,480) | ($6,612) | ($7,389) | ($7,353) | ($7,240) | ($7,384) | ($8,768) | ($7,007) | ($7,375) | ($6,998) | ($4,835) | ($8,681) | ($8,393) | ($6,380) | ($4,649) | $3,371 | ($3,289) | ($2,194) | ($1,749) | ($1,719) | – | ($1,332) | – | ($893) | ($710) | ($573) | ($495) | ($481) | ($442) | ($457) | ($348) |
| Total operating expenses | ($8,476) | ($8,088) | ($7,776) | ($7,777) | ($6,985) | ($6,525) | ($6,539) | ($6,480) | ($6,612) | ($6,159) | ($6,991) | ($6,104) | ($5,888) | ($5,264) | ($4,834) | ($5,690) | ($5,054) | ($4,871) | ($6,022) | ($4,985) | ($4,228) | ($3,825) | ($2,976) | ($3,228) | ($2,161) | ($1,796) | ($1,958) | ($1,869) | ($2,213) | – | – | ($2,478) | ($1,999) | ($926) | ($782) | ($509) | ($521) | ($397) |
| Total costs and expenses | ($33,104) | ($32,007) | ($30,647) | ($30,763) | ($28,829) | ($25,875) | ($23,862) | ($25,339) | ($25,003) | ($22,290) | ($25,331) | ($22,475) | ($24,374) | ($22,867) | ($21,550) | ($25,566) | ($21,705) | ($22,138) | ($28,354) | ($24,326) | ($20,544) | ($17,061) | ($13,129) | ($13,845) | ($9,404) | ($7,405) | ($6,826) | ($6,430) | ($8,531) | ($4,778) | ($4,867) | ($4,544) | ($3,605) | ($2,361) | ($2,100) | ($1,770) | ($1,870) | ($1,437) |
| Operating income | $5,528 | $5,440 | $4,925 | $4,186 | $3,894 | $3,331 | $2,026 | $2,793 | $2,446 | $2,177 | $2,112 | $1,295 | $1,382 | $1,094 | $1,125 | $1,280 | $1,031 | $1,341 | $2,744 | $2,665 | $2,272 | $1,806 | $1,369 | $1,487 | $1,041 | $746 | $747 | $675 | $787 | $423 | $447 | $426 | $251 | $155 | $137 | $126 | $182 | $149 |
| Earnings | ||||||||||||||||||||||||||||||||||||||
| EBITDA | $7,803 | $7,596 | $6,723 | $5,819 | $5,471 | $4,882 | $3,720 | $4,580 | $3,777 | $3,362 | $3,370 | $2,298 | $2,261 | $2,083 | $2,040 | $2,414 | $2,110 | $2,472 | $3,971 | $3,661 | $3,111 | $2,544 | $1,961 | $2,139 | $1,494 | $1,142 | $1,091 | $971 | $1,090 | $588 | $619 | $593 | $383 | $240 | $214 | $193 | $285 | $199 |
| Interest income | $122 | $146 | $143 | $206 | $65 | – | – | $22 | $39 | $14 | $9 | $9 | $11 | $17 | $19 | $49 | $49 | $49 | $70 | $81 | $61 | $58 | $31 | $45 | $64 | $91 | $88 | $76 | $155 | $113 | $94 | $79 | $80 | $57 | $70 | $98 | $102 | – |
| Interest expense | ($852) | ($810) | ($612) | ($376) | ($401) | ($357) | ($438) | ($387) | ($399) | ($340) | ($360) | ($336) | ($419) | ($429) | ($410) | ($497) | ($502) | ($509) | ($612) | ($496) | ($379) | ($279) | ($203) | ($226) | ($255) | ($342) | ($350) | ($234) | ($225) | ($187) | ($162) | ($113) | ($85) | ($82) | ($80) | ($139) | ($161) | ($19) |
| Pre-tax income | $5,134 | $4,805 | $4,714 | $4,014 | $3,469 | $3,103 | $1,454 | $2,181 | $1,968 | $1,904 | $1,793 | $1,022 | $1,036 | ($286) | $810 | $1,056 | $707 | $989 | $2,424 | $2,448 | $1,951 | $1,670 | $1,233 | $1,221 | $844 | $638 | $602 | $595 | $757 | $407 | $422 | $417 | $278 | $135 | $116 | $148 | $209 | $124 |
| Income tax expense | ($1,280) | ($1,041) | ($1,085) | ($925) | ($785) | ($661) | ($445) | ($534) | ($467) | ($14) | ($477) | ($306) | ($241) | ($106) | ($133) | ($169) | ($126) | ($181) | ($545) | ($599) | ($461) | ($356) | ($264) | ($310) | ($225) | ($173) | ($169) | ($191) | ($185) | ($97) | ($97) | ($86) | ($52) | ($24) | ($21) | ($27) | ($41) | ($26) |
| Net income | $3,838 | $3,753 | $3,492 | $3,178 | $3,874 | $2,621 | $1,165 | $1,738 | $2,889 | $2,168 | $1,376 | $804 | $793 | ($393) | $675 | $876 | $572 | $800 | $1,858 | $1,839 | $1,474 | $1,303 | $985 | $912 | $619 | $465 | $434 | $489 | $566 | $311 | $325 | $328 | $222 | $109 | $94 | $119 | $166 | $98 |
| Per share | ||||||||||||||||||||||||||||||||||||||
| Diluted EPS (GAAP) | $5.67 | $5.51 | $5.02 | $4.33 | $5.03 | $3.26 | $1.42 | $2.13 | $344.70 | $2.55 | $1.65 | $0.9849 | $1.08 | ($0.5448) | $0.9392 | $1.23 | $0.8097 | $1.18 | $3.09 | $3.00 | $2.84 | $2.29 | $1.79 | $1.72 | $1.17 | $0.0896 | $0.1016 | $1.24 | $1.45 | $0.8164 | $0.8904 | $0.9281 | $0.6263 | $0.3456 | $0.3178 | $0.4171 | $0.5586 | $0.34 |
| Basic EPS (GAAP) | $5.71 | $5.54 | $5.06 | $4.36 | $5.07 | $3.29 | $1.43 | $2.14 | $346.50 | $2.56 | $1.66 | $0.9894 | $1.08 | ($0.5448) | $0.9392 | $1.23 | $0.8097 | $1.20 | $3.30 | $3.03 | $2.87 | $2.32 | $1.79 | $1.74 | $1.18 | $0.0986 | $0.1016 | $1.25 | $1.46 | $0.8164 | $0.8904 | $0.9281 | $0.6263 | $0.3456 | $0.3178 | $0.4171 | $0.5586 | $0.34 |
| Basic shares outstanding | 669 | 673 | 683 | 724 | 758 | 780 | 785 | 801 | 832 | 836 | 828 | 812 | 738 | 729 | 722 | 714 | 705 | 670 | 541 | 544 | 540 | 535 | 528 | 526 | 523 | 505 | 438 | 392 | 386 | 380 | 365 | 355 | 352 | 314 | 300 | 288 | 300 | 290 |
| Margins | ||||||||||||||||||||||||||||||||||||||
| Gross margin | 36.2% | 36.1% | 35.7% | 34.2% | 33.2% | 33.7% | 33.1% | 33.0% | 33.0% | 34.1% | 33.2% | 31.1% | 28.2% | 26.5% | 26.3% | 26.0% | 26.8% | 26.5% | 28.2% | 28.3% | 28.5% | 29.8% | 30.0% | 30.7% | 30.7% | 31.2% | 35.7% | 35.8% | 32.2% | – | – | 58.4% | 58.3% | 43.0% | 41.1% | 33.5% | 34.3% | 34.4% |
| Operating margin | 14.3% | 14.5% | 13.8% | 12.0% | 11.9% | 11.4% | 7.8% | 9.9% | 8.9% | 8.9% | 7.7% | 5.4% | 5.4% | 4.6% | 5.0% | 4.8% | 4.5% | 5.7% | 8.8% | 9.9% | 10.0% | 9.6% | 9.4% | 9.7% | 10.0% | 9.2% | 9.9% | 9.5% | 8.5% | 8.1% | 8.4% | 8.6% | 6.5% | 6.1% | 6.1% | 6.6% | 8.9% | 9.4% |
| Net margin | 9.9% | 10.0% | 9.8% | 9.1% | 11.8% | 9.0% | 4.5% | 6.2% | 10.5% | 8.9% | 5.0% | 3.4% | 3.1% | (1.6%) | 3.0% | 3.3% | 2.5% | 3.4% | 6.0% | 6.8% | 6.5% | 6.9% | 6.8% | 5.9% | 5.9% | 5.7% | 5.7% | 6.9% | 6.1% | 6.0% | 6.1% | 6.6% | 5.8% | 4.3% | 4.2% | 6.3% | 8.1% | 6.2% |