4.764
Revenue$M
21.72
23.12
24.01
25.26
26.28
27.03
28.19
29.36
30.83
33.02
5.113
4.68%
4.82%
21
11.68
Revenue growth%
13.88
13.64
12.85
12.77
14.16
11.96
11.01
13.68
13.65
15.76
2.57
13.65
13.65
80
4.73
Gross margin%
14.60
17.24
19.79
20.45
23.04
24.56
23.18
25.66
25.47
24.21
2.36
24.56
23.11
60
8.27
Operating margin%
23.57
23.83
24.96
25.01
25.63
26.14
23.55
20.58
19.68
19.64
22.44
20.58
23.70
16
8.52
Net margin%
15.28
14.56
15.00
16.51
19.31
17.00
14.62
11.69
12.18
11.49
21.87
12.18
14.81
73
26.44
P/E ratio (avg)x
31.52
27.40
25.68
22.71
20.83
19.19
19.24
18.38
18.74
18.77
30.85
18.77
20.03
32
8.151
EV/EBITx
43.97
45.39
49.73
55.02
60.82
60.14
57.93
57.92
55.92
57.17
12.67
57.92
56.54
19
14.36
FCF yield (avg)%
10.20
11.59
9.46
10.26
10.90
12.27
11.01
10.47
11.94
11.12
15.77
11.12
10.96
25
18.52
FCF margin%
27.53
24.60
27.20
28.49
28.64
27.69
24.89
24.19
22.70
23.45
14.93
24.19
26.04
62
1.555
FCF / Net incomex
0.104
0.096
0.091
0.094
0.104
0.097
0.103
0.104
0.106
0.118
0.731
0.104
0.104
87
20.08
ROIC%
27.26
29.28
29.19
28.79
26.15
24.79
21.87
22.25
24.76
24.47
2.20
24.47
25.47
23
20.79
Return on equity%
9.10
9.40
7.54
9.00
7.39
8.21
5.86
4.55
7.37
9.25
19.97
7.37
7.87
85
19.34
Return on assets%
18.45
19.07
19.03
16.26
18.14
17.70
18.76
19.33
22.13
24.39
14.74
19.33
18.90
75
0.02
EPS$
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.06
0.02
3.06%
1.44%
—
12.45
EPS growth%
17.48
15.07
15.38
15.33
16.37
13.64
14.30
15.55
13.26
13.05
25.57
13.64
15.20
70
0.04
Bookvalue per sh$
0.07
0.07
0.07
0.06
0.07
0.06
0.07
0.07
0.07
0.06
0.04
(1.54%)
—
—
0.03
FCF per share$
0.04
0.04
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.04
3.00%
2.60%
—
0.02
Dividend per sh$
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
2.27%
2.27%
—
24.20
Div yield (avg)%
35.48
36.86
36.20
37.98
37.52
36.51
33.73
32.36
32.05
34.04
25.56
33.73
35.84
35
29.21
Payout ratio%
7.89
10.55
8.48
11.25
11.54
11.73
9.26
7.73
5.60
3.03
3.59
7.73
8.87
68
285.4
Shares (diluted)M
290.4
303.2
298.8
334.7
332.6
348.4
400.7
461.8
499.6
508.1
287.2
8.84%
5.46%
38
5.52
Buyback yield%
15.60
15.25
18.08
16.44
13.68
11.06
9.71
7.85
9.63
6.91
15.37
9.63
12.37
95
0.554
D/E ratiox
0.871
0.924
0.966
0.899
0.992
1.032
0.954
0.918
0.953
0.914
0.409
0.953
0.938
15
39.09
Enterprise value$M
42.71
43.68
47.49
54.10
60.84
64.69
70.12
66.27
75.88
74.27
35.93
4.07%
6.57%
24
35.43
LT debt$M
50.27
58.55
56.21
62.43
72.93
79.34
82.14
86.77
98.59
93.77
24.93
5.16%
5.77%
92
Revenue
$33.02M
4.82%
1.00×
Cost of revenue
$23.12M
4.82%
1.00×
Operating expenses
$4.197M
4.62%
0.98×
Cash and investments
15.37%