0.116
Revenue$M
0.322
0.342
0.353
0.376
0.388
0.412
0.436
0.453
0.477
0.490
0.126
4.82%
4.63%
76
5.51
Revenue growth%
22.11
20.54
19.21
17.29
16.12
19.09
21.02
19.78
17.57
20.53
20.29
19.78
19.49
77
9.43
Gross margin%
9.38
10.94
10.55
8.00
7.84
9.38
8.72
7.64
5.13
6.81
16.14
7.64
8.36
52
4.48
Operating margin%
16.60
16.83
14.92
12.82
12.51
12.69
12.58
12.59
14.27
16.30
25.52
12.69
13.54
25
8.61
Net margin%
17.96
17.03
17.93
15.04
16.66
18.02
19.70
21.78
20.33
22.08
12.31
20.33
17.99
60
34.59
P/E ratio (avg)x
17.67
17.80
17.32
20.38
19.98
24.07
25.24
26.45
27.22
32.42
21.99
26.45
22.23
24
33.48
EV/EBITx
17.16
16.52
16.87
16.62
15.13
16.30
17.00
16.35
15.84
16.58
20.90
16.35
16.55
74
27.26
FCF yield (avg)%
23.60
23.26
25.50
24.11
23.31
21.46
20.85
22.25
22.56
23.63
7.95
22.25
23.29
6
26.27
FCF margin%
11.97
12.35
14.67
12.43
10.04
8.67
10.78
13.70
11.70
14.29
17.51
11.70
12.16
8
1.361
FCF / Net incomex
1.216
1.151
1.077
1.055
1.002
1.157
1.148
1.269
1.223
1.308
1.037
1.223
1.154
46
27.09
ROIC%
20.80
18.38
20.65
18.58
17.91
19.34
19.43
16.44
18.27
15.64
15.24
18.27
18.48
93
11.48
Return on equity%
5.06
2.82
1.29
1.01
3.56
4.12
2.64
5.61
6.85
7.91
11.19
5.61
3.84
78
28.76
Return on assets%
24.65
22.01
19.04
18.75
21.12
22.46
22.48
24.19
24.18
23.70
25.65
23.70
22.47
73
0.02
EPS$
0.04
0.05
0.05
0.06
0.06
0.05
0.06
0.06
0.05
0.06
0.03
(0.31%)
3.98%
—
18.22
EPS growth%
14.58
14.00
15.76
17.35
19.47
22.18
24.04
24.55
25.18
26.93
27.05
24.55
20.83
90
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
5.09%
7.17%
—
0.02
FCF per share$
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.02
5.89%
10.82%
—
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
0.02
(8.68%)
(6.03%)
—
22.85
Div yield (avg)%
26.91
26.35
27.49
27.67
30.44
32.05
31.16
28.90
31.66
33.36
11.73
31.66
29.67
43
14.68
Payout ratio%
35.52
37.36
37.47
35.20
37.54
37.42
39.17
38.58
38.32
37.78
14.60
38.32
37.50
61
11.00
Shares (diluted)M
17.80
16.84
16.19
18.44
21.24
20.97
22.34
26.11
27.70
30.74
11.02
7.68%
6.57%
64
9.96
Buyback yield%
30.86
30.59
29.06
30.58
31.70
33.55
35.65
32.89
30.98
31.50
11.12
32.89
31.24
5
1.562
D/E ratiox
0.299
0.280
0.286
0.261
0.250
0.267
0.255
0.218
0.206
0.205
0.424
0.218
0.258
74
0.398
Enterprise value$M
0.182
0.198
0.174
0.170
0.149
0.152
0.156
0.164
0.176
0.166
0.165
2.22%
(1.25%)
63
0.131
LT debt$M
0.157
0.161
0.165
0.173
0.181
0.191
0.186
0.198
0.177
0.185
0.154
0.45%
2.47%
43
Revenue
$0.490M
4.63%
1.00×
Cost of revenue
$0.283M
4.81%
1.02×
Operating expenses
$0.108M
4.23%
0.96×
Property and equipment
17.80%
Cash and investments
16.75%