18.76
Revenue$M
21.26
22.09
22.60
23.09
24.37
25.59
26.93
28.31
29.58
30.94
20.94
4.89%
4.39%
20
13.40
Revenue growth%
13.30
14.63
12.88
10.72
9.60
10.97
10.62
9.22
8.74
8.72
18.19
9.22
10.67
89
21.68
Gross margin%
23.76
26.41
24.93
22.81
22.04
19.92
21.74
22.20
19.43
21.95
13.06
21.74
22.12
94
25.22
Operating margin%
16.80
18.52
15.73
16.00
18.23
21.10
21.55
19.11
17.03
18.70
22.38
19.11
18.37
67
15.21
Net margin%
31.57
34.22
35.61
38.06
40.11
40.29
43.22
44.39
47.29
44.96
26.92
44.39
40.20
60
31.60
P/E ratio (avg)x
24.20
25.29
27.30
26.90
31.30
31.99
31.66
34.43
35.19
34.91
14.89
34.43
31.48
90
26.39
EV/EBITx
13.15
13.59
12.68
13.15
13.51
12.45
11.30
11.82
12.14
11.76
22.28
11.82
12.56
35
29.47
FCF yield (avg)%
19.42
21.73
24.08
24.47
21.55
20.46
17.78
17.43
19.49
22.28
10.39
19.49
21.01
80
5.87
FCF margin%
25.00
25.26
24.57
24.16
22.25
21.09
18.15
18.77
16.06
17.54
17.87
18.15
21.67
20
1.509
FCF / Net incomex
0.710
0.724
0.746
0.748
0.713
0.697
0.595
0.582
0.529
0.548
1.764
0.582
0.704
80
11.43
ROIC%
2.05
3.36
0.73
0.56
3.35
4.24
3.51
0.96
3.36
5.33
3.38
3.51
3.36
22
13.31
Return on equity%
5.56
4.16
1.92
1.51
0.45
0.45
0.40
2.04
5.03
4.54
28.31
2.04
1.98
17
17.96
Return on assets%
5.11
5.44
6.98
9.55
12.31
11.59
13.25
11.90
10.06
11.50
24.65
11.59
10.78
48
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
—
8.51%
8.37%
—
6.44
EPS growth%
10.18
10.13
7.28
5.83
4.38
2.24
4.24
6.37
4.81
4.98
22.83
4.81
5.41
87
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(5.61%)
(2.12%)
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
0.64%
(2.22%)
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.56%
2.38%
—
10.11
Div yield (avg)%
26.85
29.09
29.59
31.40
31.17
33.66
33.78
32.24
29.80
29.74
17.83
32.24
30.48
27
14.96
Payout ratio%
23.67
23.31
26.28
23.53
23.37
22.38
25.27
27.24
26.98
27.46
19.94
26.98
24.47
42
593.3
Shares (diluted)M
797.5
837.6
844.2
823.7
861.9
845.7
955.0
954.9
924.3
876.3
589.8
0.33%
1.66%
75
21.75
Buyback yield%
7.24
9.21
9.34
8.82
7.38
4.80
4.67
5.29
6.08
6.39
13.66
5.29
6.82
5
1.744
D/E ratiox
0.511
0.573
0.554
0.627
0.726
0.811
0.810
0.923
0.914
1.002
0.303
0.914
0.768
15
3.020
Enterprise value$M
8.902
9.748
10.97
11.03
12.38
13.56
14.62
15.53
15.11
16.86
19.44
6.37%
6.46%
32
23.53
LT debt$M
16.75
17.84
18.59
16.77
16.56
18.29
18.21
18.96
17.98
18.35
14.48
2.08%
0.71%
58
Revenue
$30.94M
4.39%
1.00×
Cost of revenue
$20.87M
4.25%
0.99×
Operating expenses
$3.715M
4.55%
1.02×
Property and equipment
19.51%
Cash and investments
14.52%
Spread over hurdle
(5.29%)