0.263
Revenue$M
0.960
0.943
0.929
0.936
0.932
0.919
0.943
0.934
0.922
0.949
0.274
0.37%
(0.22%)
50
20.35
Revenue growth%
8.70
8.79
10.38
13.26
13.84
11.58
12.41
12.80
14.24
15.81
15.43
12.80
12.61
13
26.20
Gross margin%
1.77
2.04
4.19
2.67
0.92
3.88
4.44
5.30
5.03
6.01
2.86
5.03
4.03
87
24.75
Operating margin%
8.07
7.36
7.88
10.47
12.72
15.69
16.42
17.59
19.29
21.92
18.67
17.59
14.20
23
21.21
Net margin%
24.77
25.42
26.97
26.14
23.25
24.63
23.07
25.55
28.48
29.25
27.24
25.55
25.49
57
26.69
P/E ratio (avg)x
19.70
23.26
22.37
21.40
20.57
22.17
23.94
23.11
25.47
26.46
30.98
23.94
22.74
46
8.838
EV/EBITx
23.01
24.19
25.91
26.39
26.17
25.14
24.87
21.80
19.67
18.63
33.59
21.80
24.53
58
14.57
FCF yield (avg)%
22.61
25.35
26.82
29.19
26.73
28.02
27.72
30.55
27.91
30.70
25.41
28.02
27.82
92
25.48
FCF margin%
13.54
10.69
13.51
10.90
11.95
10.36
8.97
10.32
12.71
11.70
19.86
10.36
11.30
55
0.987
FCF / Net incomex
0.446
0.479
0.567
0.643
0.655
0.637
0.698
0.781
0.753
0.761
0.889
0.753
0.649
38
8.86
ROIC%
17.89
19.26
19.74
19.40
18.17
16.44
14.79
13.28
10.49
7.69
18.99
13.28
17.16
59
17.52
Return on equity%
13.04
13.27
15.60
13.17
14.25
12.24
13.18
15.53
13.51
14.52
20.80
13.51
13.39
90
15.59
Return on assets%
25.69
25.25
27.04
26.30
26.54
25.85
23.17
25.13
24.52
22.84
12.64
24.52
25.47
57
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.02
5.97%
7.42%
—
2.15
EPS growth%
17.51
20.36
18.61
19.33
17.55
15.08
14.67
15.70
17.47
16.33
23.84
15.70
17.49
8
0.03
Bookvalue per sh$
0.04
0.04
0.04
0.05
0.05
0.07
0.06
0.07
0.07
0.07
0.02
6.27%
7.99%
—
0.03
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(1.70%)
0.76%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.33%)
3.34%
—
18.24
Div yield (avg)%
0.40
0.40
0.40
1.49
2.74
1.15
0.40
0.40
1.93
1.00
17.95
1.00
0.70
23
4.34
Payout ratio%
4.24
6.62
9.00
7.21
9.73
9.12
10.98
13.77
15.40
16.47
2.43
13.77
9.43
12
10.60
Shares (diluted)M
9.205
9.523
9.159
9.644
9.623
9.434
9.749
10.52
9.249
8.888
10.42
(1.58%)
(0.11%)
55
18.23
Buyback yield%
4.76
3.69
2.17
4.02
4.02
6.14
5.23
2.59
5.38
3.05
26.52
5.23
4.02
61
0.211
D/E ratiox
0.480
0.465
0.541
0.557
0.598
0.588
0.639
0.668
0.669
0.695
0.938
0.668
0.593
33
0.355
Enterprise value$M
0.337
0.392
0.455
0.517
0.608
0.598
0.650
0.770
0.864
0.914
0.762
8.48%
10.06%
75
0.321
LT debt$M
0.932
1.012
0.935
0.868
0.919
0.876
0.855
0.893
0.833
0.889
0.176
(0.67%)
(0.17%)
33
Revenue
$0.949M
(0.22%)
1.00×
Cost of revenue
$0.535M
(0.01%)
1.02×
Operating expenses
$0.122M
(1.08%)
0.92×
Goodwill & intangibles
16.54%
Spread over hurdle
(0.01%)