0.076
Revenue$M
0.298
0.310
0.315
0.327
0.331
0.346
0.356
0.359
0.368
0.370
0.079
2.27%
2.51%
93
8.90
Revenue growth%
9.93
11.44
13.26
13.37
13.24
11.89
13.00
12.91
14.69
14.17
17.78
13.00
13.12
61
8.11
Gross margin%
16.21
15.45
17.60
18.80
18.35
20.44
18.07
16.04
14.67
17.52
10.95
17.52
17.56
79
19.62
Operating margin%
20.35
20.92
18.89
19.61
22.08
21.25
18.25
16.72
18.59
19.11
28.07
18.59
19.36
65
18.48
Net margin%
8.11
7.30
8.29
6.92
8.65
6.03
3.88
2.90
3.93
6.19
4.42
3.93
6.56
74
33.18
P/E ratio (avg)x
27.78
27.22
29.54
30.58
33.34
35.79
36.14
40.68
46.31
47.04
6.732
40.68
34.57
35
15.69
EV/EBITx
16.97
18.68
21.39
20.29
19.89
22.23
23.38
23.25
23.90
25.31
27.48
23.38
21.81
71
6.55
FCF yield (avg)%
25.74
22.93
24.31
22.14
24.73
23.06
22.68
24.86
22.48
22.86
9.22
22.86
22.99
73
18.46
FCF margin%
23.36
21.94
23.60
23.12
21.24
20.27
21.92
20.63
20.37
22.71
26.33
20.63
21.93
82
0.546
FCF / Net incomex
1.237
1.253
1.304
1.421
1.401
1.612
1.510
1.455
1.609
1.492
0.385
1.510
1.438
72
15.46
ROIC%
18.77
20.52
21.95
20.84
23.18
21.30
18.69
20.77
20.35
18.37
6.79
20.35
20.64
47
17.44
Return on equity%
5.55
2.81
0.71
1.81
0.40
2.66
5.25
5.29
6.81
4.50
25.37
5.25
3.66
53
15.47
Return on assets%
11.51
11.74
10.29
8.90
11.74
12.45
10.98
8.72
7.53
6.36
19.74
8.72
10.64
11
0.04
EPS$
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.10
0.11
0.10
0.05
6.82%
5.91%
—
20.86
EPS growth%
26.99
28.45
29.47
26.93
29.48
32.20
32.64
32.83
31.08
31.50
9.84
32.20
30.28
26
0.05
Bookvalue per sh$
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.06
0.04
15.10%
14.21%
—
0.03
FCF per share$
0.05
0.06
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.03
1.13%
(0.80%)
—
0.03
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.04
0.04
0.03
6.28%
6.09%
—
6.38
Div yield (avg)%
6.84
3.90
1.41
2.50
2.61
2.40
2.03
0.40
0.40
2.95
14.96
2.03
2.45
23
29.06
Payout ratio%
13.12
11.16
12.61
14.45
16.19
17.67
18.92
21.04
23.48
24.51
5.78
21.04
16.93
61
3.082
Shares (diluted)M
3.230
2.971
3.345
3.650
4.128
4.204
4.002
3.655
3.307
3.604
3.010
(2.68%)
1.64%
64
10.70
Buyback yield%
3.39
4.65
4.37
2.30
4.32
2.35
2.91
2.13
3.37
2.08
10.36
2.35
3.14
75
1.053
D/E ratiox
0.888
0.959
0.916
0.964
0.833
0.792
0.712
0.622
0.658
0.699
1.282
0.699
0.813
59
0.056
Enterprise value$M
0.121
0.127
0.146
0.155
0.170
0.185
0.179
0.173
0.175
0.195
0.029
2.82%
4.96%
49
0.125
LT debt$M
0.119
0.113
0.124
0.129
0.146
0.161
0.183
0.200
0.221
0.240
0.258
10.50%
6.94%
51
Revenue
$0.370M
2.51%
1.00×
Cost of revenue
$0.259M
2.51%
1.00×
Operating expenses
$0.053M
1.69%
0.92×
Cash and investments
17.98%
Property and equipment
15.39%