0.530
Revenue$M
0.872
0.939
1.018
1.113
1.181
1.241
1.342
1.466
1.537
1.662
0.582
7.08%
7.42%
74
13.82
Revenue growth%
1.76
4.63
3.97
6.72
7.79
9.01
10.19
13.17
13.21
14.36
18.13
13.17
8.40
82
13.68
Gross margin%
12.74
15.49
13.05
11.49
9.65
11.05
10.16
12.10
12.00
9.68
29.09
11.05
11.75
75
21.06
Operating margin%
23.73
22.64
20.06
17.77
20.48
21.50
22.45
23.73
23.44
24.89
7.43
23.44
22.55
11
19.82
Net margin%
4.78
1.83
1.59
3.79
5.09
7.75
9.08
7.20
8.39
8.77
26.80
8.39
6.14
35
33.83
P/E ratio (avg)x
35.40
34.21
36.04
34.04
37.16
36.69
38.03
36.13
35.18
37.10
23.99
36.69
36.09
92
23.24
EV/EBITx
10.07
10.52
10.94
9.988
10.53
9.449
8.522
7.189
7.297
6.682
26.85
7.297
9.718
25
4.45
FCF yield (avg)%
21.42
18.72
16.25
17.64
18.79
18.71
21.12
20.48
19.62
18.11
11.91
19.62
18.75
48
9.07
FCF margin%
31.59
29.56
31.59
30.62
29.54
28.32
29.42
28.27
26.70
24.91
16.60
28.27
29.48
42
0.979
FCF / Net incomex
0.942
0.995
1.029
1.001
1.091
1.089
1.059
1.039
0.996
0.885
1.638
1.039
1.015
45
5.53
ROIC%
3.51
1.74
3.80
3.26
4.28
6.72
5.30
5.93
4.32
2.80
9.07
5.30
4.04
7
18.28
Return on equity%
9.62
9.88
7.16
7.86
9.80
7.71
6.57
4.12
4.66
6.60
15.71
6.57
7.44
32
19.24
Return on assets%
26.91
29.09
28.16
25.54
24.04
25.85
25.33
25.21
22.43
24.13
10.78
25.21
25.44
28
0.09
EPS$
0.06
0.06
0.05
0.06
0.07
0.07
0.06
0.07
0.06
0.07
0.09
0.58%
1.84%
—
4.20
EPS growth%
8.71
9.18
7.88
9.50
9.96
9.48
8.65
8.31
10.90
11.65
4.20
9.48
9.33
26
0.14
Bookvalue per sh$
0.17
0.17
0.17
0.19
0.16
0.17
0.16
0.15
0.16
0.15
0.07
(2.13%)
(2.12%)
—
0.26
FCF per share$
0.18
0.17
0.18
0.17
0.16
0.15
0.14
0.12
0.11
0.10
0.24
(9.11%)
(5.76%)
—
0.08
Dividend per sh$
0.12
0.12
0.13
0.13
0.12
0.12
0.13
0.14
0.13
0.13
0.12
1.46%
(0.17%)
—
28.00
Div yield (avg)%
22.30
25.12
27.09
26.16
26.47
26.27
26.00
27.84
27.00
24.34
18.16
26.27
26.22
78
11.65
Payout ratio%
0.40
0.40
2.13
3.53
2.31
1.57
2.78
2.79
3.65
6.18
16.89
2.79
2.54
30
2.967
Shares (diluted)M
3.224
2.855
2.861
2.995
2.660
2.840
2.645
2.873
2.945
3.210
2.932
3.83%
0.63%
79
18.75
Buyback yield%
37.32
36.68
34.23
36.12
34.55
33.57
33.21
31.28
28.33
29.22
22.93
31.28
33.90
62
0.939
D/E ratiox
1.551
1.784
1.964
2.155
2.458
2.345
2.545
2.992
3.268
3.469
0.540
2.992
2.402
64
1.567
Enterprise value$M
0.879
0.906
0.979
0.942
0.897
0.885
0.912
0.855
0.796
0.894
0.879
(0.06%)
(0.70%)
55
0.246
LT debt$M
0.493
0.488
0.487
0.456
0.496
0.537
0.573
0.512
0.475
0.461
1.133
(1.46%)
(0.89%)
41
Revenue
$1.662M
7.42%
1.00×
Cost of revenue
$1.056M
7.36%
0.99×
Operating expenses
$0.288M
7.79%
1.03×
Property and equipment
17.57%
Cash and investments
14.12%