0.596
Revenue$M
0.401
0.425
0.455
0.492
0.534
0.569
0.623
0.662
0.710
0.777
0.646
7.79%
7.69%
78
28.12
Revenue growth%
25.21
23.66
24.15
22.60
20.71
20.62
23.05
24.38
22.01
24.80
8.46
23.05
23.36
69
28.89
Gross margin%
21.79
22.38
23.76
25.84
23.55
23.71
25.82
26.65
28.96
29.99
8.47
26.65
24.79
16
14.40
Operating margin%
22.15
23.57
23.95
22.06
19.87
21.30
21.25
24.06
21.48
18.55
16.27
21.30
21.77
67
19.02
Net margin%
8.00
7.77
10.39
12.65
12.76
14.92
15.59
16.40
14.20
11.65
16.62
14.92
12.71
93
30.41
P/E ratio (avg)x
11.58
10.08
9.490
8.706
8.617
9.348
8.829
9.430
10.34
11.17
27.33
9.430
9.460
16
19.93
EV/EBITx
9.464
8.594
8.136
7.191
6.493
6.843
6.245
6.123
5.896
6.496
30.81
6.245
6.670
10
12.31
FCF yield (avg)%
18.99
17.93
17.33
14.87
12.70
13.35
15.07
12.77
9.84
12.61
19.65
12.77
14.11
40
10.33
FCF margin%
7.92
7.45
5.57
6.06
6.21
5.46
4.80
2.63
4.03
4.95
14.36
4.80
5.51
48
0.636
FCF / Net incomex
0.982
1.155
1.292
1.416
1.405
1.477
1.759
1.844
1.967
2.072
1.525
1.844
1.447
86
16.94
ROIC%
1.20
0.40
0.40
0.40
0.40
1.91
0.56
1.19
3.28
3.30
19.77
1.91
0.87
83
6.94
Return on equity%
22.78
25.17
26.05
24.61
25.39
24.74
22.42
20.13
22.48
22.47
3.23
22.47
23.70
84
22.59
Return on assets%
0.40
0.40
0.52
0.62
1.39
0.40
0.40
2.10
1.67
0.40
22.76
0.40
0.46
63
0.02
EPS$
0.05
0.05
0.06
0.06
0.07
0.08
0.09
0.09
0.09
0.10
0.03
8.08%
7.30%
—
14.06
EPS growth%
20.74
21.24
19.35
21.71
18.89
20.16
21.18
23.42
25.85
27.27
6.54
23.42
21.21
33
0.01
Bookvalue per sh$
0.05
0.06
0.06
0.05
0.05
0.04
0.04
0.05
0.04
0.04
0.05
(1.24%)
(2.23%)
—
0.04
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.03
6.90%
3.40%
—
0.05
Dividend per sh$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
2.47%
0.18%
—
28.53
Div yield (avg)%
29.59
27.56
28.60
28.31
29.81
30.96
32.26
29.49
28.69
30.84
15.03
30.84
29.54
61
21.42
Payout ratio%
8.89
8.52
7.66
8.65
7.37
7.71
9.23
8.09
5.35
4.92
28.99
7.71
7.90
83
5.966
Shares (diluted)M
6.535
6.749
5.821
5.349
4.797
4.305
4.508
3.904
3.451
3.793
6.173
(4.59%)
(4.80%)
80
4.61
Buyback yield%
10.17
8.44
6.15
4.50
5.69
7.31
9.40
7.75
7.97
10.96
27.46
7.97
7.86
66
0.725
D/E ratiox
1.356
1.399
1.487
1.717
2.084
2.339
2.349
2.301
2.289
2.399
0.257
2.339
2.187
83
0.434
Enterprise value$M
0.413
0.412
0.393
0.462
0.544
0.561
0.661
0.724
0.838
0.986
0.536
12.62%
9.25%
67
0.141
LT debt$M
0.093
0.097
0.095
0.093
0.100
0.102
0.102
0.094
0.097
0.091
0.755
(1.93%)
(0.02%)
72
Revenue
$0.777M
7.69%
1.00×
Cost of revenue
$0.544M
7.69%
1.00×
Operating expenses
$0.113M
8.30%
1.06×
Goodwill & intangibles
17.68%
Cash and investments
13.87%