0.474
Revenue$M
1.276
1.317
1.373
1.411
1.465
1.500
1.511
1.542
1.550
1.594
0.502
1.71%
2.33%
87
3.28
Revenue growth%
8.88
7.39
4.92
4.77
7.52
10.18
9.57
11.18
13.23
10.68
10.93
10.68
9.22
25
9.47
Gross margin%
34.04
36.88
34.83
34.21
34.25
32.98
35.23
36.89
35.89
37.69
13.35
35.89
35.03
60
23.38
Operating margin%
4.05
3.69
3.58
5.59
4.47
6.50
8.26
7.59
8.61
8.31
4.80
8.26
6.05
56
14.64
Net margin%
2.33
4.45
2.94
4.76
3.67
4.97
3.85
6.59
9.36
10.00
14.64
6.59
4.61
67
12.12
P/E ratio (avg)x
20.74
23.65
28.20
27.91
29.96
36.05
34.94
40.58
41.20
43.22
22.99
40.58
32.45
47
9.389
EV/EBITx
18.76
18.36
16.84
17.89
15.99
17.09
14.48
15.04
13.91
13.60
24.14
14.48
16.41
7
7.73
FCF yield (avg)%
33.56
32.89
35.77
38.21
35.82
37.83
39.49
37.84
39.42
40.33
6.91
39.42
37.84
63
11.30
FCF margin%
4.33
2.89
1.39
4.04
5.71
5.25
8.03
9.33
8.34
11.10
22.28
8.34
5.48
25
1.123
FCF / Net incomex
1.016
0.995
1.078
0.969
0.884
0.901
0.982
0.923
0.934
0.999
1.167
0.934
0.975
16
26.63
ROIC%
30.42
32.33
33.35
32.20
31.69
31.37
29.61
26.78
29.25
27.49
4.01
29.25
30.90
46
8.27
Return on equity%
33.00
30.76
29.20
29.10
28.30
26.47
25.88
28.50
30.93
32.03
17.47
28.50
29.15
81
3.65
Return on assets%
18.88
20.04
17.28
14.81
12.61
14.37
12.32
11.80
9.51
7.66
9.87
11.80
13.49
43
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.23%
5.65%
—
7.87
EPS growth%
21.02
18.85
20.48
21.91
24.18
25.82
24.45
21.69
24.36
22.10
23.06
24.36
22.01
10
0.04
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.04
0.02
0.13%
0.57%
—
0.03
FCF per share$
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.04
6.53%
6.76%
—
0.03
Dividend per sh$
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
(0.49%)
(0.25%)
—
18.44
Div yield (avg)%
23.21
20.76
18.01
16.24
14.86
15.71
16.22
14.83
11.93
13.27
3.81
14.83
15.96
46
13.68
Payout ratio%
25.08
23.23
25.86
24.71
22.55
19.62
19.44
18.15
15.29
17.61
8.43
18.15
21.09
89
21.25
Shares (diluted)M
19.85
17.62
16.17
17.50
16.71
17.34
17.56
19.21
20.75
18.28
20.38
1.82%
(0.87%)
25
7.05
Buyback yield%
23.77
22.34
22.37
20.66
19.69
16.78
16.23
13.27
11.62
12.62
15.03
13.27
18.23
93
0.226
D/E ratiox
2.564
2.279
2.372
2.291
2.491
2.501
2.749
2.831
2.664
2.979
1.526
2.749
2.533
44
1.092
Enterprise value$M
1.275
1.279
1.492
1.591
1.768
1.914
2.112
2.453
2.709
2.673
0.441
8.61%
9.47%
77
0.944
LT debt$M
0.513
0.553
0.528
0.562
0.639
0.622
0.569
0.558
0.616
0.671
0.649
0.97%
1.81%
87
Revenue
$1.594M
2.33%
1.00×
Cost of revenue
$1.052M
2.30%
1.00×
Operating expenses
$0.294M
2.59%
1.03×
Cash and investments
17.56%
Goodwill & intangibles
15.24%
Spread over hurdle
23.79%