0.091
Revenue$M
0.670
0.699
0.726
0.737
0.752
0.790
0.820
0.860
0.906
0.951
0.097
4.81%
4.07%
68
9.10
Revenue growth%
22.84
25.19
26.41
24.68
25.70
23.64
20.76
19.36
21.17
23.69
28.48
21.17
23.67
49
14.15
Gross margin%
29.16
29.44
30.08
31.90
30.29
31.68
34.52
32.40
35.19
34.30
6.97
34.30
31.79
91
17.44
Operating margin%
18.14
17.25
18.85
21.57
22.95
22.32
20.23
21.06
24.00
26.16
23.51
22.32
21.32
67
22.22
Net margin%
3.06
3.15
1.12
0.40
0.40
0.40
0.40
0.40
0.40
0.40
25.30
0.40
0.40
75
10.83
P/E ratio (avg)x
12.01
11.88
11.27
10.63
10.19
10.44
12.26
14.10
16.52
19.02
36.67
14.10
11.94
91
18.98
EV/EBITx
29.42
30.38
32.09
28.01
30.10
28.46
28.26
28.78
30.91
26.70
9.196
28.46
29.10
16
23.17
FCF yield (avg)%
12.75
10.44
9.33
7.83
5.82
8.12
8.56
7.67
5.03
3.90
5.97
7.67
7.97
63
24.56
FCF margin%
8.10
7.11
7.21
5.31
4.01
3.86
1.29
0.40
0.40
0.40
3.09
0.40
3.93
90
1.509
FCF / Net incomex
1.521
1.689
1.741
1.943
2.273
2.593
2.577
3.026
2.910
3.159
1.150
2.910
2.425
82
4.56
ROIC%
10.63
10.34
10.21
11.19
12.07
14.57
11.75
11.55
13.18
14.84
14.81
13.18
11.65
73
22.48
Return on equity%
3.21
5.66
8.52
6.95
8.18
10.39
11.60
11.36
11.52
12.84
29.25
11.52
9.45
20
21.35
Return on assets%
7.34
5.95
2.99
0.41
2.56
0.47
0.40
0.40
0.40
1.81
12.70
0.40
1.14
84
0.02
EPS$
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.02
9.41%
7.24%
—
27.12
EPS growth%
15.96
17.83
18.03
19.47
18.08
15.38
14.82
12.80
13.07
13.80
3.19
13.80
15.67
75
0.02
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.02
(2.44%)
0.18%
—
0.02
FCF per share$
—
0.01
—
—
—
—
—
—
—
—
—
0.01%
(0.30%)
—
0.01
Dividend per sh$
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.02
8.63%
5.43%
—
25.64
Div yield (avg)%
24.86
23.14
25.91
23.80
23.38
24.43
25.56
25.00
27.32
28.94
27.63
25.56
24.93
11
25.93
Payout ratio%
14.29
13.63
11.68
10.37
9.18
8.40
7.18
8.60
9.10
11.67
8.99
8.60
9.78
63
48.34
Shares (diluted)M
47.10
43.30
44.74
41.79
39.18
42.40
45.28
44.24
43.01
44.19
49.98
2.44%
(0.70%)
47
28.32
Buyback yield%
12.95
12.15
14.69
16.52
17.79
16.61
17.80
18.65
16.35
14.69
27.31
16.61
16.44
67
1.289
D/E ratiox
0.150
0.176
0.212
0.250
0.265
0.293
0.337
0.383
0.455
0.459
0.611
0.383
0.279
38
0.599
Enterprise value$M
0.775
0.756
0.786
0.918
0.982
0.999
1.149
1.126
1.070
1.124
0.095
2.74%
4.04%
81
0.859
LT debt$M
0.548
0.563
0.613
0.706
0.730
0.855
0.851
0.946
0.932
0.920
0.490
4.73%
5.78%
75
Revenue
$0.951M
4.07%
1.00×
Cost of revenue
$0.665M
4.05%
1.00×
Operating expenses
$0.175M
3.66%
0.96×
Cash and investments
14.32%
Spread over hurdle
(4.06%)