0.427
Revenue$M
0.357
0.375
0.385
0.406
0.422
0.441
0.459
0.489
0.517
0.555
0.442
5.66%
5.04%
76
13.34
Revenue growth%
19.05
16.13
14.50
12.28
12.10
9.48
12.25
14.94
14.83
13.45
24.56
13.45
13.98
26
4.07
Gross margin%
22.52
20.27
20.09
20.53
18.23
19.37
18.21
18.73
19.37
22.02
10.71
19.37
19.73
8
22.41
Operating margin%
15.04
13.97
14.47
12.69
11.34
11.85
13.03
11.43
8.91
11.15
24.04
11.43
12.27
31
14.94
Net margin%
19.67
19.02
16.47
15.36
17.61
17.67
18.67
19.74
19.15
16.85
11.33
18.67
18.17
67
37.82
P/E ratio (avg)x
37.63
36.00
34.52
32.54
30.10
25.38
25.67
26.67
22.94
22.58
16.54
25.38
28.38
7
19.84
EV/EBITx
35.39
35.66
38.40
41.05
42.07
46.47
44.31
47.49
47.44
53.71
34.23
47.44
43.19
80
9.42
FCF yield (avg)%
23.39
21.58
24.00
25.92
28.58
29.92
28.10
25.88
26.78
24.87
5.28
26.78
25.90
75
15.18
FCF margin%
7.50
9.89
9.42
10.85
10.89
11.50
11.84
14.81
12.24
14.09
19.46
12.24
11.19
36
0.908
FCF / Net incomex
2.448
2.461
2.858
2.798
2.802
2.945
3.511
3.463
3.377
3.504
1.097
3.463
2.902
9
13.76
ROIC%
24.54
24.54
25.09
25.52
27.49
26.41
24.27
21.97
20.62
19.04
23.46
21.97
24.54
6
7.82
Return on equity%
13.79
15.41
15.52
16.52
16.65
16.54
19.13
18.10
15.18
15.14
12.25
16.54
16.02
6
12.26
Return on assets%
9.17
11.56
9.22
9.06
8.29
5.75
3.78
6.73
4.97
4.75
7.84
4.97
7.51
76
0.03
EPS$
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.03
3.38%
2.50%
—
10.26
EPS growth%
23.17
23.67
22.61
20.60
22.16
23.65
24.76
27.69
30.48
33.21
27.51
27.69
23.66
59
0.04
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.01
(5.27%)
(5.36%)
—
0.02
FCF per share$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
7.47%
9.10%
—
0.05
Dividend per sh$
0.05
0.06
0.06
0.07
0.07
0.08
0.10
0.11
0.10
0.10
0.03
6.82%
6.70%
—
29.11
Div yield (avg)%
10.47
8.19
5.61
5.75
7.31
7.95
6.02
3.33
5.14
4.00
12.31
5.14
5.88
73
12.49
Payout ratio%
7.86
9.58
10.16
9.38
11.50
11.37
10.88
13.38
11.36
13.26
3.86
11.37
11.12
88
6.412
Shares (diluted)M
6.398
5.866
6.365
6.717
6.272
6.355
6.122
5.570
5.645
6.177
6.562
(0.30%)
(0.18%)
82
15.27
Buyback yield%
24.06
24.47
22.77
21.97
24.66
24.69
26.19
29.17
27.31
27.36
11.06
27.31
24.68
47
0.430
D/E ratiox
2.077
2.327
2.507
2.395
2.492
2.296
2.341
2.189
2.076
2.130
1.499
2.189
2.312
13
0.168
Enterprise value$M
0.466
0.501
0.464
0.515
0.546
0.567
0.530
0.505
0.487
0.545
0.441
(0.04%)
1.23%
32
0.139
LT debt$M
0.337
0.382
0.440
0.449
0.442
0.429
0.496
0.546
0.551
0.542
0.118
4.18%
5.96%
82
Revenue
$0.555M
5.04%
1.00×
Cost of revenue
$0.389M
5.04%
1.00×
Operating expenses
$0.110M
4.40%
0.94×
Cash and investments
17.23%
Spread over hurdle
(4.08%)