0.654
Revenue$M
0.446
0.449
0.450
0.462
0.472
0.483
0.486
0.488
0.487
0.690
0.701
1.08%
1.13%
68
3.53
Revenue growth%
8.57
6.06
6.76
5.49
7.25
7.62
4.90
2.32
4.05
15.51
27.46
4.90
6.41
8
29.55
Gross margin%
10.47
12.61
10.44
12.71
15.33
15.74
17.93
20.05
20.55
29.75
18.83
17.93
14.02
87
4.51
Operating margin%
22.75
24.41
24.34
21.42
22.14
19.51
16.59
17.77
20.60
29.31
19.39
19.51
21.78
55
14.32
Net margin%
13.58
15.86
15.49
14.40
13.51
13.36
14.22
13.62
12.39
18.62
17.92
13.51
13.60
14
29.84
P/E ratio (avg)x
22.38
26.17
27.58
29.10
32.60
37.62
40.21
41.00
48.50
16.13
10.63
40.21
30.85
93
9.953
EV/EBITx
36.85
42.10
47.89
48.27
51.23
53.71
53.88
59.58
62.21
23.37
8.737
53.88
49.75
80
24.98
FCF yield (avg)%
17.41
17.32
17.75
17.25
17.77
15.40
16.77
18.72
21.63
17.27
22.91
17.77
17.36
88
14.14
FCF margin%
23.78
21.88
22.78
24.01
21.02
21.91
21.21
19.15
17.63
11.49
18.92
21.02
21.89
6
1.644
FCF / Net incomex
1.736
1.789
1.880
1.806
2.108
2.047
2.310
2.644
2.997
1.103
0.733
2.310
1.964
36
6.08
ROIC%
16.30
17.13
19.40
17.48
14.99
14.64
12.17
11.15
9.23
26.13
10.85
12.17
15.65
11
22.12
Return on equity%
5.22
6.63
6.04
8.07
9.14
7.72
8.76
8.13
7.93
6.97
8.44
8.13
7.83
18
4.46
Return on assets%
17.80
18.30
21.08
22.31
24.06
21.97
21.48
21.69
21.09
18.13
12.97
21.69
21.28
82
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
0.60%
2.34%
—
9.43
EPS growth%
22.03
24.83
24.04
24.09
21.62
20.23
19.28
20.20
18.00
12.67
12.39
20.20
21.42
9
—
Bookvalue per sh$
—
—
—
—
0.01
—
0.01
0.01
0.01
—
—
9.77%
4.44%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(4.16%)
(4.31%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
7.91%
3.16%
—
28.83
Div yield (avg)%
27.37
28.35
28.89
31.78
32.29
31.12
33.33
31.60
33.65
22.36
21.35
32.29
31.36
73
20.68
Payout ratio%
25.25
27.67
28.05
28.43
29.18
26.95
29.47
30.40
30.46
6.86
15.23
29.47
28.24
86
43.75
Shares (diluted)M
67.56
71.19
67.87
74.51
71.83
77.81
84.98
93.99
105.2
45.36
46.13
7.14%
4.57%
86
10.04
Buyback yield%
29.16
26.35
25.39
26.56
24.54
24.30
23.67
26.11
26.87
14.83
14.36
24.54
26.23
77
0.622
D/E ratiox
0.602
0.600
0.604
0.578
0.555
0.614
0.656
0.604
0.650
0.874
1.067
0.614
0.603
16
0.518
Enterprise value$M
0.726
0.714
0.813
0.976
0.983
0.978
1.153
1.370
1.643
0.272
0.296
10.96%
11.79%
39
0.098
LT debt$M
0.548
0.544
0.591
0.665
0.648
0.639
0.702
0.705
0.704
0.362
0.469
1.16%
1.05%
52
Revenue
$0.487M
1.13%
1.00×
Cost of revenue
$0.341M
1.30%
1.02×
Operating expenses
$0.085M
0.96%
0.98×
Property and equipment
18.23%
Cash and investments
17.95%
Spread over hurdle
13.63%