0.034
Revenue$M
0.196
0.212
0.222
0.232
0.244
0.259
0.281
0.300
0.323
0.035
0.037
6.80%
6.42%
73
24.83
Revenue growth%
24.07
21.52
23.68
22.51
21.15
19.85
18.06
19.25
19.62
24.63
24.75
19.62
21.34
28
12.60
Gross margin%
16.12
14.91
14.98
16.27
17.65
16.42
14.72
15.31
15.61
24.01
14.76
15.61
15.87
30
11.27
Operating margin%
1.89
0.47
0.40
0.40
0.40
0.40
2.91
4.35
2.64
21.66
3.69
2.64
1.18
56
6.94
Net margin%
19.39
17.07
14.45
14.89
15.90
17.45
15.69
17.62
15.85
11.52
27.81
15.90
16.49
38
33.43
P/E ratio (avg)x
54.47
60.62
69.12
80.60
94.48
100.4
105.3
115.6
122.3
8.587
22.20
105.3
87.54
85
29.03
EV/EBITx
23.41
25.72
24.53
24.17
24.55
25.39
26.92
24.59
23.94
34.95
25.62
24.59
24.54
88
6.06
FCF yield (avg)%
30.09
30.18
27.18
27.50
27.36
28.82
29.80
31.54
32.82
5.22
4.91
29.80
29.95
25
26.05
FCF margin%
28.65
30.32
29.35
30.09
29.46
31.56
31.85
34.18
35.78
11.03
15.18
31.85
30.21
63
0.564
FCF / Net incomex
0.450
0.419
0.439
0.474
0.452
0.415
0.417
0.436
0.418
1.273
1.564
0.418
0.437
95
16.85
ROIC%
6.91
6.51
4.43
3.28
5.82
5.79
5.08
7.73
9.12
5.91
10.70
5.82
5.94
41
9.42
Return on equity%
10.53
8.60
6.15
6.52
9.38
11.29
10.95
9.55
11.64
21.34
27.45
10.95
10.04
33
6.33
Return on assets%
26.80
25.83
25.24
24.41
25.87
26.24
23.66
25.07
24.28
13.65
8.44
25.07
25.26
71
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
2.47%
1.36%
—
3.33
EPS growth%
17.74
19.04
19.50
21.25
22.89
23.93
23.80
25.67
23.61
3.27
5.01
23.80
22.07
62
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
—
4.19%
5.77%
—
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
1.15%
(0.33%)
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
—
—
7.22%
6.36%
—
19.51
Div yield (avg)%
15.47
13.02
14.87
17.35
19.97
18.58
20.67
22.38
21.91
13.54
16.01
20.67
18.12
66
12.57
Payout ratio%
15.76
12.81
15.16
14.36
16.56
15.48
17.04
17.77
20.52
4.52
27.29
17.04
16.16
87
23.31
Shares (diluted)M
24.62
27.86
29.86
31.55
30.41
28.28
28.40
27.80
29.81
23.36
23.01
(1.13%)
2.06%
23
4.51
Buyback yield%
31.83
30.99
32.36
34.78
34.97
34.73
35.56
34.57
31.82
3.35
9.25
34.73
33.47
75
0.501
D/E ratiox
1.884
1.876
1.826
2.011
2.020
2.312
2.406
2.533
2.903
0.182
0.605
2.406
2.016
34
0.062
Enterprise value$M
0.073
0.076
0.083
0.095
0.101
0.107
0.115
0.127
0.127
0.246
0.016
6.09%
7.71%
66
0.157
LT debt$M
0.271
0.302
0.282
0.288
0.295
0.284
0.291
0.333
0.314
0.085
0.234
1.72%
3.00%
69
Revenue
$0.323M
6.42%
1.00×
Cost of revenue
$0.213M
6.40%
1.00×
Operating expenses
$0.067M
6.57%
1.01×
Cash and investments
18.87%
Property and equipment
17.21%
Spread over hurdle
(2.50%)