0.130
Revenue$M
0.210
0.225
0.236
0.246
0.268
0.289
0.312
0.330
0.350
0.376
0.142
7.07%
6.52%
35
23.11
Revenue growth%
14.55
16.43
16.97
16.48
14.44
15.05
16.52
14.76
12.39
14.19
3.34
14.76
14.91
58
3.06
Gross margin%
17.31
17.60
16.04
17.66
14.90
17.30
18.95
19.33
19.74
22.06
3.99
19.33
17.63
85
12.10
Operating margin%
14.78
12.34
11.21
12.89
12.16
13.15
15.89
15.14
17.75
18.99
19.88
15.89
13.97
46
11.34
Net margin%
7.52
6.38
8.00
10.37
10.72
12.30
14.63
15.99
14.29
15.01
6.76
14.63
11.51
40
9.609
P/E ratio (avg)x
50.46
52.21
52.86
62.28
67.50
77.61
82.21
87.82
90.60
104.8
21.57
87.82
72.56
11
13.11
EV/EBITx
40.01
41.93
40.86
41.64
40.40
47.42
48.47
48.44
50.14
53.53
28.45
48.47
44.67
82
26.84
FCF yield (avg)%
2.94
0.96
3.75
0.93
3.23
2.66
0.40
3.05
3.34
0.83
7.01
2.66
2.80
50
21.00
FCF margin%
11.94
10.50
11.40
11.01
9.63
8.22
6.78
6.91
9.57
7.73
11.58
7.73
9.60
35
1.709
FCF / Net incomex
2.117
2.025
1.971
2.333
2.245
2.155
2.129
2.422
2.453
2.420
0.193
2.420
2.200
79
23.81
ROIC%
24.67
27.66
25.02
26.60
25.44
23.67
24.53
25.39
27.28
25.21
27.78
25.21
25.30
64
27.89
Return on equity%
3.19
1.82
3.13
2.76
0.40
2.06
4.94
3.65
2.66
3.41
10.76
3.41
2.94
91
22.36
Return on assets%
28.45
30.12
29.14
29.72
30.71
28.49
25.63
24.81
24.35
25.61
20.29
25.61
28.47
78
0.02
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
1.07%
0.74%
—
8.03
EPS growth%
11.15
12.40
9.72
7.15
6.57
5.92
5.81
3.66
5.70
8.04
8.96
5.81
6.86
13
0.03
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.58%)
(1.15%)
—
—
FCF per share$
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.04
0.01
10.82%
4.90%
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.01
(0.68%)
(1.49%)
—
23.15
Div yield (avg)%
18.72
16.03
15.26
17.86
17.49
18.13
20.95
18.37
17.27
16.57
7.08
18.13
17.68
42
7.47
Payout ratio%
18.54
17.95
17.69
17.23
15.62
14.88
12.91
14.70
14.07
14.63
3.81
14.63
15.25
65
4.510
Shares (diluted)M
4.677
4.447
4.545
4.633
5.022
5.159
4.846
5.425
5.705
6.361
4.502
4.84%
3.34%
24
21.26
Buyback yield%
24.75
21.96
19.05
19.19
16.80
19.11
18.75
20.30
18.43
18.41
15.74
18.75
19.08
85
1.098
D/E ratiox
2.087
2.380
2.700
3.088
3.267
3.273
3.261
3.225
3.879
3.851
0.348
3.273
3.243
60
0.306
Enterprise value$M
0.284
0.318
0.332
0.354
0.373
0.397
0.435
0.486
0.531
0.586
0.166
9.45%
8.89%
79
0.157
LT debt$M
0.240
0.242
0.230
0.245
0.224
0.209
0.211
0.213
0.224
0.191
0.122
(3.13%)
(2.33%)
29
Revenue
$0.376M
6.52%
1.00×
Cost of revenue
$0.207M
6.67%
1.01×
Operating expenses
$0.087M
6.36%
0.99×
Cash and investments
17.63%
Property and equipment
16.21%