0.091
Revenue$M
0.506
0.524
0.533
0.531
0.548
0.563
0.573
0.580
0.600
0.610
0.094
2.16%
2.27%
22
20.33
Revenue growth%
29.77
31.94
31.97
33.29
31.76
33.23
30.24
30.05
31.76
28.77
9.73
30.24
31.76
6
24.80
Gross margin%
3.02
3.99
5.22
3.93
3.37
3.54
6.05
6.50
4.79
7.07
14.08
6.05
4.39
52
4.16
Operating margin%
22.12
23.97
22.94
24.89
25.76
27.75
28.40
31.29
29.82
27.50
17.92
28.40
26.63
17
3.79
Net margin%
5.44
6.68
7.28
9.89
10.02
12.83
13.37
15.32
14.15
14.78
12.08
14.15
11.42
20
31.28
P/E ratio (avg)x
19.21
20.16
22.59
25.84
27.84
31.37
35.74
39.80
38.73
44.46
14.79
38.73
29.61
67
18.58
EV/EBITx
12.67
12.81
13.88
14.91
14.83
13.46
13.27
12.01
13.28
12.68
7.985
13.27
13.27
90
26.49
FCF yield (avg)%
24.45
22.87
22.25
22.75
21.97
24.16
23.83
22.51
20.61
19.91
26.97
22.51
22.63
86
20.19
FCF margin%
11.67
14.50
14.61
12.71
13.36
15.75
17.18
14.93
16.24
14.20
5.09
15.75
14.55
9
1.237
FCF / Net incomex
0.463
0.457
0.480
0.538
0.541
0.550
0.591
0.554
0.535
0.563
1.068
0.554
0.540
17
17.23
ROIC%
30.16
28.52
30.39
31.01
32.79
33.77
34.97
31.97
29.11
31.39
25.69
31.97
31.20
65
12.22
Return on equity%
7.88
8.13
7.65
9.88
11.65
9.66
7.72
7.68
9.55
8.41
3.59
8.41
8.27
55
27.51
Return on assets%
6.95
5.71
4.65
3.09
5.13
3.76
6.21
3.79
2.99
3.80
16.07
3.79
4.22
91
0.07
EPS$
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.07
0.49%
(1.30%)
—
9.93
EPS growth%
18.97
21.20
22.73
22.83
23.87
24.72
24.43
25.48
23.18
25.36
24.36
24.72
23.52
76
0.03
Bookvalue per sh$
0.08
0.09
0.11
0.13
0.15
0.17
0.20
0.21
0.25
0.28
0.02
13.08%
13.61%
—
0.05
FCF per share$
0.11
0.11
0.12
0.12
0.12
0.13
0.14
0.14
0.14
0.16
0.02
5.77%
4.55%
—
0.01
Dividend per sh$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.78%
0.03%
—
25.20
Div yield (avg)%
7.80
5.82
7.57
6.80
9.71
11.61
9.81
7.84
10.30
8.07
10.52
9.81
7.96
39
17.96
Payout ratio%
26.39
29.17
29.05
27.40
27.05
28.48
26.43
27.60
29.48
31.75
16.67
28.48
28.04
13
5.663
Shares (diluted)M
8.511
8.554
9.624
9.167
10.51
10.61
10.88
11.83
13.25
15.08
5.738
7.49%
6.82%
85
28.78
Buyback yield%
30.62
30.53
31.31
33.06
32.91
30.06
29.25
28.47
26.98
29.25
9.21
29.25
30.30
29
1.678
D/E ratiox
1.393
1.435
1.438
1.520
1.617
1.498
1.528
1.355
1.452
1.460
0.368
1.460
1.456
39
0.539
Enterprise value$M
0.210
0.222
0.261
0.262
0.284
0.290
0.306
0.370
0.440
0.529
0.517
13.28%
10.69%
52
0.388
LT debt$M
0.552
0.556
0.535
0.510
0.506
0.524
0.536
0.524
0.556
0.540
0.475
1.32%
0.69%
71
Revenue
$0.610M
2.27%
1.00×
Cost of revenue
$0.334M
2.42%
1.01×
Operating expenses
$0.069M
2.20%
0.99×
Cash and investments
20.01%
Property and equipment
19.71%
Spread over hurdle
24.03%