0.431
Revenue$M
0.380
0.410
0.439
0.466
0.513
0.568
0.612
0.651
0.698
0.770
0.441
8.46%
8.23%
45
14.83
Revenue growth%
11.97
13.18
15.63
15.19
14.56
13.92
13.86
14.60
16.69
18.04
18.71
14.60
14.58
95
8.86
Gross margin%
12.27
12.41
11.95
11.90
11.35
12.96
12.23
14.76
12.31
10.95
22.92
12.31
12.25
58
2.06
Operating margin%
5.47
6.48
4.23
2.43
2.29
0.40
3.13
3.73
2.58
4.96
17.81
3.13
3.43
55
18.16
Net margin%
29.31
30.82
31.34
34.22
34.60
36.20
35.13
34.38
34.62
32.15
29.17
34.62
34.30
44
35.11
P/E ratio (avg)x
30.29
28.38
28.66
27.16
27.63
27.99
30.59
29.41
31.41
29.55
22.23
29.55
29.04
5
35.41
EV/EBITx
17.74
19.06
19.86
19.90
21.33
25.51
25.13
28.32
32.36
39.00
21.77
28.32
23.23
25
12.47
FCF yield (avg)%
19.61
20.54
22.08
20.25
22.71
22.11
19.83
16.88
17.14
16.58
9.98
17.14
20.04
26
26.26
FCF margin%
5.87
3.88
6.20
7.85
5.08
7.78
5.53
6.59
4.28
7.26
24.80
6.59
6.03
37
0.998
FCF / Net incomex
0.651
0.724
0.763
0.739
0.843
0.936
0.927
1.004
1.083
1.217
0.628
1.004
0.885
54
13.70
ROIC%
12.16
10.67
9.33
10.15
10.45
9.56
9.96
7.12
7.23
4.54
27.99
7.23
9.76
66
8.62
Return on equity%
21.79
21.73
22.38
21.17
23.95
23.73
21.55
23.49
21.46
19.98
29.35
21.55
21.76
68
3.85
Return on assets%
16.40
17.77
18.52
20.67
18.19
19.26
21.81
22.94
22.58
22.45
11.54
22.45
19.97
35
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(6.16%)
(4.07%)
—
29.41
EPS growth%
25.31
25.11
26.08
27.66
26.03
27.28
27.31
28.22
27.95
25.20
22.61
27.31
26.68
38
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
4.92%
6.26%
—
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
0.01
(2.68%)
(2.35%)
—
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
0.01
6.83%
4.42%
—
16.13
Div yield (avg)%
11.59
12.66
15.06
14.84
15.71
18.27
16.76
13.88
16.09
14.71
19.08
16.09
14.95
28
13.71
Payout ratio%
28.07
31.06
31.80
30.58
30.25
28.66
30.38
29.68
28.90
27.77
20.83
28.90
29.96
47
13.43
Shares (diluted)M
18.50
18.01
17.34
16.64
15.88
16.43
15.67
15.45
16.72
15.97
14.06
0.11%
(1.16%)
27
21.32
Buyback yield%
12.55
14.08
15.55
15.44
12.94
13.72
11.61
9.45
9.33
9.77
5.22
9.77
12.74
34
0.811
D/E ratiox
0.663
0.590
0.656
0.651
0.725
0.679
0.653
0.674
0.675
0.624
0.885
0.674
0.659
80
0.055
Enterprise value$M
0.942
1.098
1.174
1.348
1.515
1.635
1.534
1.671
1.622
1.738
0.610
2.79%
7.09%
19
0.687
LT debt$M
0.753
0.740
0.865
0.932
1.092
1.182
1.362
1.379
1.490
1.737
0.464
9.72%
10.72%
7
Revenue
$0.770M
8.23%
1.00×
Cost of revenue
$0.462M
8.22%
1.00×
Operating expenses
$0.159M
8.43%
1.02×
Cash and investments
21.45%
Spread over hurdle
68.29%