0.079
Revenue$M
0.735
0.732
0.760
0.776
0.781
0.803
0.829
0.848
0.873
0.868
0.086
2.14%
1.67%
71
8.41
Revenue growth%
27.72
28.31
26.33
23.97
23.03
24.82
25.31
26.21
25.55
24.68
10.42
25.31
25.43
14
11.55
Gross margin%
24.99
25.30
26.52
26.94
24.95
27.69
30.42
30.57
31.48
30.20
19.18
30.42
27.31
59
12.55
Operating margin%
27.43
29.87
28.30
28.08
25.71
24.33
23.24
25.50
28.47
26.93
5.06
25.50
27.18
49
4.61
Net margin%
13.38
10.50
11.26
12.63
11.46
13.40
14.87
13.91
11.91
12.00
23.38
13.40
12.32
74
21.71
P/E ratio (avg)x
31.96
28.80
31.79
34.35
37.58
33.51
35.64
39.19
35.52
33.41
9.946
35.52
33.93
79
23.74
EV/EBITx
38.90
38.10
33.98
30.53
33.33
32.53
32.33
28.74
27.08
24.06
12.52
28.74
32.43
23
27.47
FCF yield (avg)%
11.05
10.34
8.12
8.26
7.38
7.49
8.01
5.50
3.94
2.98
23.40
5.50
7.75
90
2.77
FCF margin%
1.34
0.40
0.52
0.40
2.24
1.12
1.33
3.78
2.97
1.11
10.79
1.33
1.22
28
1.159
FCF / Net incomex
0.784
0.758
0.745
0.716
0.700
0.772
0.813
0.874
0.983
0.941
1.494
0.874
0.778
43
3.63
ROIC%
29.25
26.65
24.94
26.21
28.28
28.50
25.57
26.72
23.86
22.77
6.55
25.57
26.43
36
3.45
Return on equity%
18.20
18.80
17.83
17.97
19.02
17.93
18.89
20.63
22.73
19.99
15.65
19.99
18.84
74
29.47
Return on assets%
4.05
3.69
1.01
3.32
1.89
0.40
0.40
0.40
0.40
0.40
16.24
0.40
0.70
45
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(4.35%)
(4.56%)
—
17.97
EPS growth%
1.87
2.52
2.69
4.62
4.86
3.80
5.54
7.93
5.14
2.85
21.05
5.14
4.21
69
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
0.01
5.06%
4.43%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.60%
2.88%
—
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
12.10%
10.43%
—
14.94
Div yield (avg)%
26.26
25.64
27.34
25.32
26.16
28.16
25.65
22.85
24.04
25.01
22.01
25.01
25.65
21
4.59
Payout ratio%
4.52
4.42
2.98
3.65
2.31
4.69
4.57
7.55
6.93
8.09
26.34
6.93
4.55
58
56.08
Shares (diluted)M
57.89
51.79
47.85
50.68
50.39
53.43
50.98
50.96
55.20
55.54
53.55
1.97%
(0.74%)
7
20.92
Buyback yield%
9.71
10.57
9.48
7.68
9.36
12.26
11.39
13.36
14.89
15.72
8.36
13.36
10.98
74
0.269
D/E ratiox
0.377
0.377
0.372
0.401
0.439
0.459
0.517
0.526
0.606
0.664
1.762
0.526
0.449
56
0.817
Enterprise value$M
0.385
0.450
0.492
0.562
0.593
0.669
0.752
0.750
0.880
0.953
0.305
9.97%
10.81%
79
0.285
LT debt$M
1.298
1.312
1.493
1.404
1.593
1.860
1.912
2.244
2.207
2.468
0.568
9.15%
7.22%
32
Revenue
$0.868M
1.67%
1.00×
Cost of revenue
$0.502M
1.82%
1.02×
Operating expenses
$0.130M
1.28%
0.96×
Cash and investments
17.92%
Property and equipment
15.64%
Spread over hurdle
16.05%