0.075
Revenue$M
0.106
0.112
0.118
0.122
0.122
0.124
0.128
0.130
0.135
0.136
0.082
2.15%
2.79%
65
10.38
Revenue growth%
4.21
1.99
2.62
3.49
3.24
1.92
1.50
4.22
5.03
4.28
23.39
4.22
3.37
68
11.93
Gross margin%
3.19
3.07
2.48
4.90
5.86
5.98
8.22
11.19
11.96
12.21
18.99
11.19
5.92
94
9.93
Operating margin%
30.39
32.41
30.45
27.84
27.73
28.69
30.86
32.83
34.51
33.51
9.03
32.83
30.65
38
9.08
Net margin%
13.34
15.15
12.77
15.44
15.54
15.43
18.12
18.63
17.30
18.25
27.11
18.12
15.49
47
22.62
P/E ratio (avg)x
48.72
49.86
59.71
67.60
69.69
74.54
75.06
88.78
102.0
113.4
24.66
88.78
72.12
89
30.40
EV/EBITx
22.03
20.91
17.74
17.44
18.32
18.84
19.22
16.41
14.71
12.81
17.68
16.41
18.03
29
26.69
FCF yield (avg)%
29.17
26.71
27.80
30.39
28.65
31.37
29.18
29.11
30.93
32.52
26.93
30.93
29.17
47
7.64
FCF margin%
18.78
21.68
23.52
21.24
21.12
19.53
18.82
19.69
17.88
19.33
6.66
19.33
19.61
79
0.185
FCF / Net incomex
0.697
0.700
0.637
0.601
0.624
0.626
0.625
0.689
0.673
0.611
1.627
0.626
0.632
20
3.69
ROIC%
7.11
8.83
11.27
8.33
9.42
10.87
10.81
12.05
11.29
10.48
21.48
10.87
10.65
41
6.62
Return on equity%
14.37
11.66
12.99
13.21
12.09
12.88
10.96
9.07
11.40
14.28
16.71
11.40
12.49
72
7.10
Return on assets%
7.49
9.93
11.42
10.65
8.08
8.38
6.94
8.75
9.31
11.50
25.72
8.75
9.03
38
0.01
EPS$
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.01
(0.42%)
1.40%
—
15.32
EPS growth%
1.40
2.18
0.40
0.40
1.34
3.75
2.65
2.02
2.36
5.23
25.18
2.65
2.10
30
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(4.87%)
(1.39%)
—
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
0.03
(6.77%)
(3.67%)
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
1.61%
(0.63%)
—
8.90
Div yield (avg)%
12.52
14.75
16.12
14.32
15.55
16.55
18.90
16.17
14.61
13.69
10.23
16.17
15.15
22
21.75
Payout ratio%
4.49
2.08
2.84
0.40
2.29
0.40
2.04
0.55
2.61
1.07
22.35
1.07
2.06
92
2.254
Shares (diluted)M
2.120
1.878
2.002
1.866
1.871
1.962
1.909
1.661
1.575
1.439
2.216
(5.12%)
(4.40%)
8
23.87
Buyback yield%
22.88
20.38
21.46
22.37
19.87
17.13
17.20
15.76
17.92
15.93
13.69
17.13
18.90
42
0.464
D/E ratiox
1.900
1.824
2.053
2.154
2.102
2.134
2.400
2.405
2.327
2.481
1.214
2.400
2.144
69
—
Enterprise value$M
0.175
0.189
0.187
0.204
0.223
0.208
0.211
0.194
0.205
0.194
0.030
(2.75%)
1.50%
20
0.034
LT debt$M
0.171
0.189
0.224
0.247
0.243
0.290
0.321
0.349
0.372
0.419
0.113
11.51%
11.41%
48
Revenue
$0.136M
2.79%
1.00×
Cost of revenue
$0.072M
2.98%
1.02×
Operating expenses
$0.032M
2.31%
0.95×
Goodwill & intangibles
18.55%