0.012
Revenue$M
0.029
0.032
0.035
0.038
0.042
0.045
0.050
0.054
0.059
0.062
0.012
8.32%
8.64%
48
21.87
Revenue growth%
1.94
0.40
0.40
1.36
3.99
6.30
3.51
4.98
7.71
10.52
25.72
6.30
3.75
82
4.68
Gross margin%
9.13
9.71
10.77
7.93
7.44
8.69
6.90
4.23
6.46
9.42
21.55
6.90
8.31
54
26.38
Operating margin%
23.79
25.32
25.47
23.61
26.23
27.54
24.93
26.29
27.58
25.84
12.00
26.29
25.66
62
5.94
Net margin%
18.23
15.72
18.71
18.87
18.19
17.97
18.15
20.74
22.38
19.61
18.58
19.61
18.47
30
29.03
P/E ratio (avg)x
9.450
10.25
9.228
9.346
10.36
11.42
10.99
9.799
10.70
11.71
29.87
10.99
10.31
55
22.13
EV/EBITx
7.531
8.258
9.325
8.577
9.731
9.329
10.18
10.56
11.25
12.94
27.85
10.56
9.530
63
21.08
FCF yield (avg)%
0.47
1.22
3.84
1.06
0.40
1.03
3.83
4.11
5.78
7.27
16.11
4.11
2.52
85
23.03
FCF margin%
25.38
25.09
24.59
24.72
22.76
21.40
20.42
22.78
25.17
22.77
24.57
22.77
23.68
73
1.790
FCF / Net incomex
0.121
0.130
0.114
0.102
0.103
0.092
0.088
0.084
0.082
0.087
1.708
0.087
0.097
91
2.75
ROIC%
18.72
16.55
18.24
17.06
16.71
16.19
18.88
19.98
17.11
15.80
11.50
17.11
17.08
79
19.29
Return on equity%
32.26
34.34
36.46
39.43
40.38
38.91
39.24
41.68
39.38
39.40
22.87
39.38
39.31
17
27.46
Return on assets%
3.10
1.02
0.40
0.40
2.33
0.40
0.40
0.40
2.75
3.52
13.57
0.40
0.71
49
0.03
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
1.08%
4.37%
—
5.55
EPS growth%
23.60
25.66
22.82
23.93
25.90
24.02
25.99
23.40
26.15
27.33
2.70
25.99
24.84
10
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
0.51%
0.65%
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.02
(4.18%)
(3.67%)
—
0.04
Dividend per sh$
0.06
0.06
0.07
0.06
0.06
0.07
0.07
0.08
0.09
0.08
0.04
5.33%
4.28%
—
10.11
Div yield (avg)%
12.09
11.77
11.34
13.63
12.77
11.08
13.63
15.99
17.36
16.03
23.88
15.99
13.20
11
7.56
Payout ratio%
15.38
14.40
12.70
11.73
8.86
11.17
9.75
10.31
10.66
10.20
5.22
10.31
10.92
55
0.581
Shares (diluted)M
0.462
0.494
0.502
0.440
0.431
0.439
0.472
0.427
0.445
0.420
0.561
(0.50%)
(1.08%)
35
17.92
Buyback yield%
30.07
30.52
32.27
31.87
31.13
29.45
28.63
28.16
27.34
30.31
12.61
28.63
30.19
66
0.308
D/E ratiox
1.005
0.991
1.163
1.360
1.418
1.476
1.592
1.677
1.727
2.005
1.276
1.677
1.447
28
0.029
Enterprise value$M
0.042
0.039
0.035
0.037
0.039
0.036
0.032
0.034
0.029
0.031
0.047
(4.72%)
(4.26%)
39
0.036
LT debt$M
0.023
0.025
0.022
0.022
0.022
0.019
0.021
0.021
0.020
0.021
0.022
(0.81%)
(0.06%)
51
Revenue
$0.062M
8.64%
1.00×
Cost of revenue
$0.038M
8.62%
1.00×
Operating expenses
—
8.56%
0.99×
Cash and investments
15.06%
Spread over hurdle
10.36%