1.917
Revenue$M
9.269
9.241
9.427
9.550
9.695
9.749
9.837
10.26
10.67
10.90
1.982
2.37%
1.89%
28
22.52
Revenue growth%
13.40
16.02
18.56
16.96
16.05
17.64
15.95
17.49
16.55
14.29
11.14
16.55
16.30
86
6.54
Gross margin%
9.86
8.04
7.68
6.77
9.62
12.28
14.93
17.85
19.76
18.07
11.55
17.85
11.07
34
20.30
Operating margin%
20.60
20.46
21.52
22.89
21.66
23.68
24.87
23.46
20.84
22.13
18.18
23.46
21.89
30
10.37
Net margin%
6.38
5.37
5.44
2.91
2.63
1.80
4.67
6.28
6.80
7.56
21.16
6.28
5.40
57
28.41
P/E ratio (avg)x
12.65
12.92
11.50
11.44
10.86
10.08
9.080
8.721
8.494
7.291
20.66
8.721
10.47
71
36.48
EV/EBITx
19.90
20.75
21.66
24.17
23.96
24.94
28.19
26.32
29.73
31.33
35.16
28.19
24.56
38
12.95
FCF yield (avg)%
12.38
10.04
12.18
15.15
16.28
16.08
18.42
21.10
21.74
21.07
21.44
21.07
16.18
58
19.60
FCF margin%
6.52
8.49
8.67
9.60
10.60
9.25
8.33
8.73
10.62
12.89
27.82
9.25
8.99
9
1.578
FCF / Net incomex
1.540
1.708
1.707
1.721
1.743
2.056
2.358
2.798
3.176
3.787
1.248
2.798
1.900
88
9.88
ROIC%
0.40
2.78
3.02
1.24
1.67
0.59
0.40
0.40
0.40
3.24
13.91
0.40
0.91
43
9.92
Return on equity%
22.71
20.27
18.55
17.37
14.60
13.53
13.82
14.25
16.62
14.21
20.82
14.21
15.61
88
13.57
Return on assets%
21.36
21.14
20.68
19.84
17.59
19.74
18.53
15.76
13.76
15.56
22.95
15.76
19.14
37
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
9.44%
8.51%
—
23.55
EPS growth%
5.04
3.64
4.86
7.50
10.36
8.04
10.02
12.48
13.09
15.68
20.09
12.48
9.03
63
0.01
Bookvalue per sh$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
—
9.47%
9.27%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.35%
0.53%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
6.73%
6.14%
—
16.12
Div yield (avg)%
3.24
2.44
0.40
2.29
2.85
0.85
0.40
0.40
1.04
0.40
8.22
0.40
0.94
39
20.09
Payout ratio%
6.21
5.53
7.48
6.56
5.19
5.31
4.05
3.72
2.39
0.96
7.30
3.72
5.25
23
0.799
Shares (diluted)B
1.007
1.003
1.077
1.163
1.341
1.301
1.330
1.496
1.618
1.714
0.795
5.02%
6.98%
75
16.48
Buyback yield%
11.97
14.62
13.99
15.05
17.31
16.04
17.54
16.63
14.65
14.29
14.04
16.04
14.85
89
0.983
D/E ratiox
0.655
0.625
0.598
0.646
0.609
0.657
0.670
0.629
0.665
0.612
0.177
0.657
0.638
33
5.165
Enterprise value$M
7.748
7.865
7.844
8.256
9.624
9.938
10.64
12.23
12.13
13.46
1.220
6.93%
7.20%
76
8.720
LT debt$M
9.618
10.43
11.14
12.14
13.70
15.64
14.79
14.47
15.78
14.52
6.955
1.18%
4.98%
75
Revenue
$10.90M
1.89%
1.00×
Cost of revenue
$7.064M
1.77%
0.99×
Operating expenses
$1.330M
2.44%
1.06×
Cash and investments
19.50%
Property and equipment
16.22%
Spread over hurdle
20.29%