0.258
Revenue$M
0.199
0.215
0.222
0.238
0.249
0.264
0.277
0.287
0.306
0.328
0.266
5.71%
5.79%
21
29.90
Revenue growth%
29.62
26.89
27.21
26.78
24.39
26.93
29.01
27.71
30.20
32.34
15.76
29.01
27.46
46
29.91
Gross margin%
30.23
31.36
32.12
34.88
32.65
32.21
33.95
31.96
30.77
29.54
13.95
31.96
32.04
91
10.11
Operating margin%
6.59
4.38
5.72
5.47
4.65
6.14
6.38
8.08
6.45
3.60
22.53
6.38
5.93
73
4.07
Net margin%
1.19
0.40
0.40
0.40
1.65
0.45
0.40
0.40
0.40
0.40
24.08
0.40
0.40
88
12.19
P/E ratio (avg)x
56.93
55.29
53.85
59.99
62.56
67.46
75.26
85.46
84.16
97.78
24.31
84.16
65.01
63
35.86
EV/EBITx
60.60
60.51
66.53
77.37
91.05
89.17
96.69
96.89
102.0
96.84
30.12
96.84
90.11
39
18.95
FCF yield (avg)%
17.32
16.62
14.28
12.20
15.06
14.44
17.34
15.44
13.25
14.20
20.01
14.44
14.75
64
28.57
FCF margin%
14.51
17.33
14.85
12.71
10.24
11.08
11.41
14.30
16.78
19.29
14.05
14.30
14.40
12
1.779
FCF / Net incomex
1.959
1.894
2.100
2.197
2.177
2.593
2.574
2.595
3.084
3.573
1.593
2.595
2.385
61
11.77
ROIC%
0.40
0.40
1.62
3.65
0.76
3.41
3.22
0.85
2.92
3.51
21.98
3.22
2.27
62
26.96
Return on equity%
12.15
11.63
13.78
13.28
16.18
13.72
14.37
15.52
14.17
13.21
19.95
14.17
13.75
26
28.21
Return on assets%
0.40
0.93
3.27
4.62
7.28
8.96
6.50
7.04
4.09
1.22
16.06
6.50
4.36
45
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
—
13.30%
12.85%
—
17.89
EPS growth%
9.96
12.37
15.10
17.22
17.41
16.13
16.03
17.95
17.55
15.96
26.94
16.13
16.08
28
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
—
5.37%
5.87%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(2.47%)
(4.26%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.01
12.50%
11.17%
—
17.52
Div yield (avg)%
34.63
36.80
35.13
35.88
36.00
38.16
39.44
37.07
38.39
37.81
25.24
38.16
36.93
77
3.98
Payout ratio%
7.14
7.72
10.23
12.43
11.45
8.84
8.83
7.27
5.14
2.99
22.61
7.27
8.27
7
10.09
Shares (diluted)M
13.74
14.01
15.82
15.83
14.75
13.60
12.36
12.01
13.53
13.61
10.45
(1.59%)
0.92%
77
4.55
Buyback yield%
9.09
10.83
10.86
10.60
11.37
10.83
12.26
14.94
15.62
13.78
17.19
13.78
11.11
79
1.323
D/E ratiox
1.367
1.273
1.294
1.363
1.401
1.307
1.212
1.319
1.371
1.446
1.532
1.319
1.341
37
0.098
Enterprise value$M
0.168
0.172
0.157
0.170
0.175
0.173
0.154
0.140
0.129
0.140
0.167
(4.30%)
(1.62%)
45
0.053
LT debt$M
0.145
0.140
0.142
0.140
0.157
0.166
0.173
0.185
0.187
0.205
0.152
5.54%
4.52%
93
Revenue
$0.328M
5.79%
1.00×
Cost of revenue
$0.230M
5.79%
1.00×
Operating expenses
$0.057M
5.88%
1.01×
Cash and investments
16.56%
Spread over hurdle
(4.16%)