0.266
Revenue$M
0.232
0.243
0.257
0.262
0.272
0.274
0.280
0.285
0.292
0.277
0.333
2.17%
3.30%
10
4.47
Revenue growth%
6.19
8.99
7.11
7.29
5.80
6.79
7.34
7.15
7.83
15.27
24.32
7.15
7.13
50
6.01
Gross margin%
15.99
13.31
13.92
15.21
12.50
11.01
9.38
10.20
11.98
18.88
15.03
11.01
12.90
55
12.93
Operating margin%
16.22
18.25
17.23
16.91
19.53
17.43
19.54
18.14
20.26
3.42
4.97
19.53
17.79
67
20.43
Net margin%
24.62
26.63
28.07
25.36
25.82
26.08
27.77
25.40
25.24
20.84
25.38
25.82
25.61
40
22.19
P/E ratio (avg)x
13.89
16.58
18.27
21.77
24.88
26.40
28.43
33.27
33.52
7.184
23.57
28.43
23.32
58
21.47
EV/EBITx
35.58
36.98
37.61
36.88
38.83
38.45
37.69
36.78
37.08
18.37
33.56
37.69
37.03
42
20.93
FCF yield (avg)%
12.33
14.26
15.99
17.22
15.68
18.23
20.27
17.47
18.84
29.48
10.16
18.23
16.60
65
10.10
FCF margin%
29.64
28.99
26.06
24.63
25.38
27.74
26.51
29.11
31.63
16.92
19.32
27.74
28.37
28
0.985
FCF / Net incomex
1.215
1.269
1.369
1.409
1.307
1.235
1.202
1.210
1.133
0.488
1.778
1.210
1.252
28
6.14
ROIC%
0.56
0.40
0.40
0.40
1.27
3.34
6.33
8.46
5.46
19.12
12.09
5.46
2.11
88
15.62
Return on equity%
18.87
21.55
22.87
20.30
22.16
22.09
19.27
20.60
20.69
28.06
19.27
20.69
20.65
32
25.82
Return on assets%
12.33
14.72
14.09
15.71
14.70
12.33
9.88
8.18
10.27
21.64
7.39
10.27
12.33
11
0.02
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
4.07%
4.77%
—
7.04
EPS growth%
17.11
17.48
16.24
13.79
14.04
11.76
12.04
9.56
7.16
18.07
6.55
11.76
13.91
65
0.02
Bookvalue per sh$
0.02
0.01
0.02
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.02
(1.65%)
(0.27%)
—
0.02
FCF per share$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
9.43%
8.93%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.47%)
0.96%
—
25.77
Div yield (avg)%
26.86
26.60
28.89
25.92
23.33
20.51
22.45
22.39
23.90
20.46
17.16
22.45
24.91
32
11.16
Payout ratio%
26.59
24.13
24.20
22.56
21.90
20.75
21.36
22.83
22.60
19.41
10.74
21.90
22.71
63
17.38
Shares (diluted)M
16.23
15.33
13.23
12.17
12.14
10.45
9.973
9.876
9.901
17.25
16.86
(4.04%)
(3.93%)
85
6.32
Buyback yield%
20.20
18.45
20.61
19.79
17.29
14.41
15.24
17.59
17.13
13.39
12.62
17.13
18.02
48
0.916
D/E ratiox
0.591
0.596
0.537
0.496
0.553
0.579
0.618
0.560
0.527
0.824
1.322
0.560
0.557
19
0.219
Enterprise value$M
0.336
0.329
0.358
0.367
0.386
0.434
0.438
0.462
0.506
0.112
0.157
6.62%
5.18%
54
0.055
LT debt$M
0.278
0.281
0.283
0.285
0.285
0.301
0.320
0.356
0.364
0.208
0.125
5.02%
4.29%
48
Revenue
$0.292M
3.30%
1.00×
Cost of revenue
$0.131M
3.30%
1.00×
Operating expenses
$0.066M
2.93%
0.97×
Cash and investments
17.12%
Goodwill & intangibles
15.05%