0.276
Revenue$M
0.356
0.380
0.392
0.421
0.436
0.458
0.488
0.519
0.539
0.579
0.286
5.84%
5.51%
15
8.93
Revenue growth%
20.32
23.27
25.59
24.56
24.87
23.29
25.53
25.01
22.63
25.20
15.79
25.01
24.71
83
29.13
Gross margin%
22.41
20.28
22.55
23.36
24.47
23.96
21.41
22.26
25.19
25.93
4.84
23.96
22.95
27
28.59
Operating margin%
18.24
17.31
20.28
18.22
19.96
22.17
21.76
23.49
23.42
24.44
14.52
23.42
21.02
79
19.27
Net margin%
7.56
9.27
10.93
10.82
9.33
10.12
10.12
9.99
10.44
8.19
28.66
10.12
10.05
44
14.92
P/E ratio (avg)x
19.86
21.52
20.41
18.12
16.92
16.81
17.25
16.10
15.68
14.33
6.023
16.10
17.09
31
34.72
EV/EBITx
45.79
48.55
54.44
60.94
59.83
63.37
66.46
72.98
75.15
82.42
19.42
72.98
62.16
32
17.39
FCF yield (avg)%
3.11
3.31
3.23
3.59
1.28
3.41
1.26
0.40
0.97
0.40
2.02
0.97
2.20
61
9.46
FCF margin%
19.42
17.41
17.94
19.90
20.11
19.68
21.86
20.27
22.82
20.02
26.49
20.27
19.96
80
1.344
FCF / Net incomex
2.053
2.093
2.223
2.401
2.548
2.823
3.394
3.789
4.096
4.613
0.591
3.789
2.686
60
13.82
ROIC%
26.12
27.76
25.89
26.19
25.69
26.54
27.87
28.74
29.94
32.14
29.17
28.74
27.15
15
21.00
Return on equity%
13.57
12.40
11.98
9.25
9.16
10.75
8.56
8.79
7.20
5.16
12.42
8.56
9.21
82
10.85
Return on assets%
18.23
16.23
17.75
19.70
19.57
18.07
18.22
19.92
21.70
24.60
22.40
19.92
18.90
43
0.03
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
7.14%
5.50%
—
16.37
EPS growth%
28.84
26.71
29.50
27.49
30.12
28.59
26.90
26.79
24.87
22.36
26.31
26.79
27.19
42
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(6.56%)
(2.94%)
—
0.03
FCF per share$
0.04
0.05
0.05
0.05
0.06
0.07
0.08
0.08
0.08
0.08
0.03
6.11%
6.78%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
10.14%
9.13%
—
7.30
Div yield (avg)%
13.41
12.62
10.40
10.54
8.01
7.88
10.05
9.71
8.66
9.26
13.80
9.26
9.88
14
2.45
Payout ratio%
0.40
2.17
4.92
5.15
7.00
8.00
8.25
7.36
9.59
10.11
7.00
8.25
7.18
52
13.81
Shares (diluted)M
20.85
24.33
26.46
26.93
26.04
26.91
29.56
30.14
34.65
34.60
14.01
5.85%
6.15%
36
6.59
Buyback yield%
3.20
0.40
1.75
0.40
0.40
0.68
0.40
0.68
1.22
0.78
25.23
0.68
0.68
77
1.368
D/E ratiox
0.586
0.584
0.587
0.598
0.672
0.755
0.792
0.862
0.845
0.907
1.344
0.845
0.714
82
0.265
Enterprise value$M
0.524
0.487
0.549
0.604
0.679
0.709
0.695
0.778
0.765
0.783
0.031
2.90%
4.38%
24
0.095
LT debt$M
0.807
0.929
1.090
1.134
1.118
1.284
1.218
1.338
1.337
1.376
0.403
4.23%
7.20%
40
Revenue
$0.579M
5.51%
1.00×
Cost of revenue
$0.312M
5.35%
0.99×
Operating expenses
$0.117M
5.35%
0.99×
Property and equipment
15.78%
Cash and investments
14.65%