0.469
Revenue$M
0.380
0.410
0.433
0.464
0.490
0.540
0.577
0.622
0.678
0.736
0.513
8.45%
7.42%
9
4.06
Revenue growth%
29.87
32.35
30.22
29.74
28.62
29.62
29.11
28.61
27.09
25.20
22.51
28.61
29.37
74
5.94
Gross margin%
16.48
19.03
17.36
19.19
17.86
19.58
18.67
17.98
17.46
16.52
2.91
17.98
17.92
79
10.74
Operating margin%
16.37
15.35
13.77
13.88
14.81
13.46
16.33
13.98
16.42
13.53
14.66
13.98
14.40
91
29.39
Net margin%
15.22
18.06
20.73
20.50
21.14
18.22
15.50
13.29
11.91
13.96
4.75
13.96
16.78
33
19.31
P/E ratio (avg)x
28.38
32.50
36.64
40.22
47.47
49.94
52.16
53.12
59.59
61.85
8.076
53.12
48.71
84
8.801
EV/EBITx
24.37
23.64
22.08
19.55
18.26
18.05
17.72
15.92
16.89
16.46
37.62
16.89
18.15
36
3.68
FCF yield (avg)%
21.07
19.88
21.11
22.03
23.22
25.51
28.51
28.21
25.71
25.08
10.44
25.71
24.15
90
3.79
FCF margin%
11.43
9.77
11.89
13.42
13.01
13.13
12.21
13.07
12.04
9.41
10.96
12.21
12.13
15
0.818
FCF / Net incomex
0.184
0.179
0.164
0.153
0.133
0.143
0.128
0.122
0.124
0.118
1.741
0.124
0.138
62
10.34
ROIC%
7.27
8.37
6.30
6.78
9.24
12.18
13.35
10.38
8.71
11.02
28.54
11.02
8.98
47
23.20
Return on equity%
5.38
3.83
4.60
6.35
5.70
7.24
8.84
6.64
3.86
4.04
7.29
6.64
5.54
72
16.20
Return on assets%
5.97
3.56
4.66
2.49
2.17
0.40
0.40
0.51
0.40
0.40
16.37
0.40
1.34
90
0.13
EPS$
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.14
0.66%
(2.39%)
—
21.92
EPS growth%
3.26
4.69
4.40
7.08
4.96
6.24
4.34
5.72
2.95
2.30
4.00
4.34
4.54
70
0.11
Bookvalue per sh$
0.14
0.14
0.14
0.15
0.16
0.17
0.18
0.20
0.22
0.21
0.09
5.86%
5.18%
—
0.09
FCF per share$
0.08
0.08
0.08
0.08
0.08
0.09
0.10
0.11
0.12
0.13
0.06
10.54%
5.13%
—
0.06
Dividend per sh$
0.15
0.16
0.17
0.20
0.24
0.26
0.31
0.34
0.34
0.38
0.06
9.31%
10.72%
—
2.27
Div yield (avg)%
18.16
16.44
18.25
16.35
18.70
20.24
22.69
23.67
21.50
19.02
9.65
21.50
18.86
25
13.61
Payout ratio%
7.18
9.57
7.19
8.22
9.04
7.74
7.99
5.44
7.73
9.12
8.60
7.74
7.86
12
1.243
Shares (diluted)M
2.197
2.308
2.760
3.250
3.195
3.803
3.752
4.189
4.235
4.960
1.282
9.19%
9.27%
29
21.91
Buyback yield%
23.99
26.18
27.35
25.85
27.51
27.10
27.03
25.45
27.64
26.03
13.70
27.03
26.60
46
0.944
D/E ratiox
0.338
0.386
0.432
0.507
0.592
0.705
0.695
0.816
0.919
0.995
0.859
0.816
0.643
95
0.649
Enterprise value$M
0.544
0.580
0.679
0.661
0.703
0.783
0.779
0.840
0.881
0.921
0.738
5.53%
6.41%
92
0.565
LT debt$M
0.630
0.741
0.834
0.846
0.996
0.970
0.987
1.058
1.177
1.395
0.117
6.99%
8.45%
47
Revenue
$0.736M
7.42%
1.00×
Cost of revenue
$0.403M
7.39%
1.00×
Operating expenses
$0.160M
7.60%
1.02×
Cash and investments
18.12%
Spread over hurdle
23.06%