0.029
Revenue$M
0.031
0.034
0.036
0.039
0.043
0.046
0.049
0.053
0.057
0.062
0.030
7.74%
8.15%
30
21.37
Revenue growth%
18.20
17.28
14.94
12.15
11.04
11.78
10.89
12.16
15.13
16.34
24.48
12.16
13.55
91
9.36
Gross margin%
10.63
13.08
13.97
11.20
14.18
15.21
16.37
15.08
15.96
15.03
25.30
15.21
14.60
36
5.87
Operating margin%
29.95
29.33
28.35
26.13
27.48
27.42
30.13
30.79
32.96
32.05
11.86
30.79
29.64
74
2.56
Net margin%
4.12
2.23
1.92
1.00
2.46
1.67
2.45
4.07
5.20
3.08
17.42
3.08
2.46
36
36.25
P/E ratio (avg)x
20.12
23.27
22.94
25.99
25.34
25.10
25.27
25.04
27.30
28.17
27.88
25.27
25.18
44
28.22
EV/EBITx
28.09
26.12
25.41
22.90
23.98
22.11
21.34
21.72
19.17
19.51
7.418
21.34
22.51
90
11.70
FCF yield (avg)%
8.58
10.01
7.89
6.80
4.80
4.99
2.09
2.36
1.37
3.92
7.21
2.36
4.89
65
23.28
FCF margin%
25.90
23.17
25.38
24.58
24.77
27.16
28.58
26.23
28.90
30.07
3.23
28.58
26.06
6
1.061
FCF / Net incomex
1.102
1.123
1.221
1.196
1.160
1.388
1.481
1.492
1.585
1.571
0.886
1.492
1.304
77
16.86
ROIC%
22.22
22.18
20.92
21.23
20.17
21.82
22.05
22.35
21.15
18.90
24.12
21.82
21.52
33
8.69
Return on equity%
25.67
27.33
25.42
23.42
26.29
24.37
27.25
25.13
24.38
22.06
7.93
24.38
25.28
35
18.65
Return on assets%
11.67
10.09
7.59
5.88
8.06
5.21
2.37
0.40
0.68
0.40
8.69
0.68
5.55
92
0.05
EPS$
0.04
0.03
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.05
(1.50%)
(2.23%)
—
5.01
EPS growth%
5.29
3.10
4.44
7.06
6.75
8.30
11.11
13.42
11.29
11.26
6.53
11.26
7.68
54
0.05
Bookvalue per sh$
0.05
0.06
0.07
0.08
0.08
0.09
0.10
0.11
0.13
0.15
0.03
12.61%
10.76%
—
0.01
FCF per share$
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
1.11%
1.56%
—
0.02
Dividend per sh$
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.01
5.26%
4.17%
—
18.41
Div yield (avg)%
23.02
25.93
23.99
21.69
22.14
21.50
21.08
22.90
20.00
20.41
29.15
21.08
21.92
59
20.36
Payout ratio%
12.95
15.15
16.71
14.65
14.03
12.83
11.77
8.86
10.83
13.45
25.42
11.77
13.20
33
0.941
Shares (diluted)M
1.371
1.486
1.656
1.646
1.845
2.087
2.293
2.533
2.732
3.147
0.910
11.27%
8.60%
49
25.72
Buyback yield%
17.45
19.67
21.88
19.90
18.35
18.29
15.94
15.92
18.20
17.47
23.48
17.47
18.25
52
1.247
D/E ratiox
0.812
0.732
0.810
0.765
0.811
0.818
0.843
0.874
0.931
1.008
0.655
0.874
0.815
52
0.049
Enterprise value$M
0.056
0.054
0.056
0.064
0.067
0.073
0.076
0.085
0.092
0.097
0.059
7.79%
5.67%
45
0.023
LT debt$M
0.067
0.072
0.070
0.075
0.084
0.087
0.092
0.108
0.112
0.134
0.010
9.76%
8.08%
69
Revenue
$0.062M
8.15%
1.00×
Cost of revenue
$0.030M
8.38%
1.02×
Operating expenses
$0.012M
7.57%
0.95×
Cash and investments
16.09%
Spread over hurdle
28.62%