0.330
Revenue$M
0.490
0.498
0.526
0.532
0.537
0.564
0.571
0.592
0.620
0.356
0.401
3.10%
2.89%
48
7.32
Revenue growth%
11.18
12.09
11.67
11.74
14.29
14.91
12.56
14.46
11.62
18.17
23.63
14.29
12.32
60
9.09
Gross margin%
16.92
18.35
19.47
18.29
21.03
19.87
22.85
23.03
20.90
24.72
13.24
21.03
19.67
50
25.93
Operating margin%
23.18
20.39
21.96
22.67
23.15
24.90
23.61
23.40
21.91
14.40
19.70
23.40
22.97
58
20.22
Net margin%
7.24
8.19
7.37
7.19
8.11
10.19
13.14
16.06
17.34
8.59
18.45
13.14
8.15
19
14.76
P/E ratio (avg)x
40.82
47.78
55.14
63.72
68.67
80.57
82.14
82.25
84.64
29.48
11.72
82.14
66.20
28
8.966
EV/EBITx
10.73
10.05
9.711
9.040
8.309
7.672
8.145
7.677
7.774
16.82
23.44
7.774
8.674
61
10.88
FCF yield (avg)%
4.80
2.51
1.61
2.41
0.76
0.40
2.98
4.18
2.44
25.70
15.66
2.44
2.47
67
22.64
FCF margin%
24.31
27.16
28.96
26.80
28.81
28.58
28.80
28.16
26.97
24.71
11.01
28.58
27.66
90
0.229
FCF / Net incomex
0.940
1.100
1.149
1.175
1.308
1.438
1.487
1.465
1.738
0.911
1.011
1.465
1.242
81
9.24
ROIC%
22.34
24.56
23.96
24.65
27.30
29.13
29.20
28.44
26.41
4.16
5.45
28.44
25.53
48
4.57
Return on equity%
3.17
1.51
2.28
1.29
0.48
2.29
3.00
3.02
5.52
7.42
8.48
3.00
2.64
62
21.78
Return on assets%
33.91
35.33
37.00
34.57
35.25
37.81
36.52
38.18
37.43
17.06
22.89
37.43
35.93
48
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.45%)
(1.32%)
—
7.88
EPS growth%
3.85
4.07
5.91
4.19
2.98
1.90
1.41
3.17
0.45
8.26
24.09
1.90
3.51
63
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.45%
0.48%
—
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
5.60%
6.97%
—
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
3.77%
0.92%
—
21.13
Div yield (avg)%
4.05
5.47
5.22
2.49
2.63
2.64
3.82
2.73
1.15
10.03
11.92
2.64
2.69
68
29.70
Payout ratio%
16.40
13.69
13.15
11.75
10.87
13.78
13.87
12.78
12.01
24.12
15.39
12.78
13.42
12
30.67
Shares (diluted)M
45.81
50.63
54.24
51.84
53.92
61.03
59.56
62.93
63.12
30.60
29.54
4.02%
4.54%
41
27.61
Buyback yield%
0.40
0.99
3.90
3.38
0.93
3.33
4.50
3.86
4.18
20.59
25.94
3.86
3.36
67
0.674
D/E ratiox
1.333
1.444
1.362
1.245
1.103
1.103
1.121
0.991
0.930
1.414
0.578
1.103
1.183
25
0.307
Enterprise value$M
0.659
0.692
0.816
0.892
0.995
1.180
1.229
1.456
1.490
0.510
0.189
10.82%
11.03%
75
0.236
LT debt$M
0.246
0.257
0.236
0.248
0.230
0.254
0.258
0.258
0.289
0.507
0.580
3.16%
1.08%
76
Revenue
$0.620M
2.89%
1.00×
Cost of revenue
$0.434M
2.89%
1.00×
Operating expenses
$0.113M
3.04%
1.01×
Cash and investments
19.77%
Property and equipment
16.63%
Spread over hurdle
32.91%