9.109
Revenue$M
9.513
10.45
11.20
11.98
13.19
13.91
15.14
16.47
17.66
18.61
10.14
7.12%
7.85%
79
27.26
Revenue growth%
13.09
12.92
10.91
13.24
12.45
14.16
13.62
11.50
12.77
12.23
8.79
12.77
12.85
68
4.63
Gross margin%
12.07
10.57
11.01
10.68
13.35
12.92
14.65
13.17
11.46
10.10
10.70
12.92
11.77
80
12.71
Operating margin%
21.37
23.80
23.12
24.17
23.32
24.46
21.50
22.47
22.34
22.63
25.06
22.47
22.88
26
26.41
Net margin%
19.80
18.40
15.86
18.22
16.08
16.90
14.64
15.27
16.59
18.08
21.25
16.59
16.75
74
9.721
P/E ratio (avg)x
12.36
14.42
13.48
12.62
12.28
14.00
16.14
17.33
19.65
21.06
17.91
17.33
14.21
69
27.36
EV/EBITx
18.23
18.93
19.37
18.48
16.41
15.24
14.37
14.31
15.58
16.77
9.890
15.24
16.59
88
7.73
FCF yield (avg)%
22.77
20.87
21.65
19.73
16.95
19.09
20.10
21.29
19.40
17.73
28.01
19.40
19.92
52
18.86
FCF margin%
0.77
2.61
0.40
0.40
1.53
0.40
0.40
1.79
2.53
1.93
28.14
1.79
1.15
56
1.043
FCF / Net incomex
0.247
0.273
0.316
0.330
0.376
0.383
0.372
0.420
0.469
0.546
1.315
0.420
0.374
40
6.66
ROIC%
0.67
0.40
3.22
4.20
6.03
7.61
8.11
10.00
7.30
6.80
8.97
7.61
6.42
88
19.94
Return on equity%
28.21
27.12
24.61
21.79
19.31
21.31
23.88
25.37
26.09
27.36
19.28
25.37
24.99
75
26.69
Return on assets%
3.08
1.32
0.40
1.81
1.51
1.64
1.94
2.58
3.64
0.68
12.20
1.94
1.72
18
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.05%
2.21%
—
3.13
EPS growth%
1.09
2.59
0.40
1.13
1.07
1.16
3.52
5.99
5.94
3.50
29.03
3.52
1.88
52
—
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
6.05%
1.05%
—
—
FCF per share$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.01
5.76%
6.99%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.95%
2.17%
—
18.93
Div yield (avg)%
22.12
24.00
23.97
25.08
27.45
26.88
26.44
25.02
22.55
24.97
16.25
25.02
24.99
76
13.39
Payout ratio%
22.62
20.64
17.98
19.46
16.58
18.09
20.77
22.00
24.42
22.91
9.18
22.00
20.70
58
418.7
Shares (diluted)M
443.3
473.2
471.7
462.0
492.1
539.3
497.4
516.8
569.8
643.6
426.1
5.52%
5.18%
20
3.26
Buyback yield%
20.04
22.90
22.05
22.67
21.52
22.50
25.27
27.82
27.02
24.44
17.07
25.27
22.79
37
0.288
D/E ratiox
1.208
1.129
1.239
1.347
1.340
1.330
1.437
1.397
1.540
1.493
1.456
1.437
1.344
85
13.21
Enterprise value$M
27.32
31.18
31.33
32.69
36.73
38.85
43.11
39.08
39.26
40.62
17.19
2.03%
5.14%
56
9.992
LT debt$M
11.30
10.26
9.491
10.63
11.03
10.63
10.36
10.95
10.17
11.07
14.97
0.08%
(0.71%)
78
Revenue
$18.61M
7.85%
1.00×
Cost of revenue
$9.004M
7.77%
0.99×
Operating expenses
$4.178M
7.51%
0.97×
Cash and investments
17.26%