6.206
Revenue$M
28.86
30.57
31.68
33.00
34.59
35.57
37.44
39.04
41.49
42.65
6.336
4.28%
4.57%
20
23.35
Revenue growth%
27.36
27.15
26.90
27.77
25.97
27.60
26.58
28.97
28.63
27.36
4.37
27.60
27.36
8
11.80
Gross margin%
12.55
10.11
11.32
13.63
15.46
13.81
12.09
12.44
14.60
14.95
22.90
13.81
13.09
26
11.51
Operating margin%
14.39
13.36
12.21
10.34
9.90
12.30
10.62
11.28
10.20
8.96
9.39
10.62
10.95
86
2.75
Net margin%
13.70
14.14
12.84
14.55
14.97
14.57
13.90
14.69
15.33
14.92
19.10
14.69
14.56
10
21.52
P/E ratio (avg)x
29.61
27.66
30.88
29.97
33.64
34.24
35.35
32.86
32.88
36.39
12.67
34.24
32.87
58
30.62
EV/EBITx
46.07
49.89
53.31
56.45
58.23
62.32
69.31
76.34
82.95
79.67
6.859
76.34
60.27
81
19.79
FCF yield (avg)%
16.03
18.75
21.56
23.04
20.84
17.90
20.49
20.44
22.40
20.18
20.13
20.44
20.46
15
8.25
FCF margin%
22.16
24.03
24.62
27.48
28.69
30.32
28.65
26.50
27.33
26.45
9.36
27.33
26.92
35
0.559
FCF / Net incomex
1.098
0.939
0.814
0.772
0.801
0.771
0.779
0.668
0.607
0.630
0.547
0.668
0.775
34
5.44
ROIC%
16.91
19.42
16.97
14.39
14.58
15.31
17.20
16.86
17.21
18.64
8.80
17.20
16.94
35
25.19
Return on equity%
9.79
9.03
10.54
8.05
10.29
12.70
14.82
15.47
15.38
17.47
15.48
15.38
11.62
75
8.51
Return on assets%
9.51
9.99
10.23
10.72
7.82
5.41
2.41
0.59
1.71
3.71
8.87
2.41
6.61
18
0.04
EPS$
0.05
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.04
(5.95%)
(6.41%)
—
28.70
EPS growth%
19.62
21.82
20.40
20.40
22.68
21.13
19.10
20.53
21.07
21.71
5.63
21.07
20.80
86
0.05
Bookvalue per sh$
0.06
0.06
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.10
0.03
3.27%
5.58%
—
0.03
FCF per share$
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.08
0.08
0.06
4.39%
3.71%
—
0.03
Dividend per sh$
0.06
0.07
0.08
0.08
0.08
0.08
0.08
0.09
0.10
0.11
0.05
6.16%
7.45%
—
18.32
Div yield (avg)%
10.99
9.27
9.67
8.69
11.38
11.13
9.95
11.88
11.45
13.71
15.23
11.45
11.06
75
25.26
Payout ratio%
13.15
11.32
12.33
10.65
13.30
10.97
8.37
11.29
9.68
10.60
10.58
10.60
11.13
85
414.9
Shares (diluted)M
378.3
430.7
421.4
468.2
477.4
546.4
615.8
571.2
628.4
667.8
408.1
6.94%
6.26%
35
9.17
Buyback yield%
23.52
25.85
25.34
25.40
23.11
22.70
20.11
22.92
22.17
24.08
27.74
22.70
23.31
51
1.456
D/E ratiox
0.296
0.335
0.346
0.392
0.446
0.490
0.475
0.537
0.524
0.597
0.621
0.524
0.460
26
15.47
Enterprise value$M
22.11
23.82
24.32
23.82
25.54
27.63
31.98
31.39
35.59
38.53
12.20
8.57%
5.36%
28
11.95
LT debt$M
29.95
33.43
32.62
35.38
36.43
42.85
45.58
52.03
51.25
50.91
24.67
6.92%
5.11%
47
Revenue
$42.65M
4.57%
1.00×
Cost of revenue
$23.82M
4.84%
1.03×
Operating expenses
$8.430M
4.12%
0.96×
Property and equipment
18.53%
Goodwill & intangibles
17.91%
Cash and investments
16.47%
Spread over hurdle
27.07%