5.520
Revenue$M
6.478
6.498
6.773
6.813
6.881
7.143
7.423
7.618
7.859
7.871
6.109
2.73%
1.96%
32
24.32
Revenue growth%
16.61
14.15
14.42
14.36
14.43
17.29
16.11
13.42
11.44
11.54
14.43
13.42
14.39
28
21.65
Gross margin%
18.27
16.59
14.41
13.77
11.61
12.77
13.84
12.31
13.65
10.88
11.11
12.77
13.71
91
5.49
Operating margin%
23.83
25.87
23.61
24.34
27.30
25.24
24.44
23.23
20.90
18.73
8.90
23.23
24.08
12
7.64
Net margin%
7.21
10.01
10.22
10.22
9.25
11.67
11.75
12.00
12.00
10.84
25.45
11.75
10.53
56
36.07
P/E ratio (avg)x
37.00
36.00
43.08
47.24
54.84
55.07
63.33
66.43
74.16
81.22
32.10
66.43
54.96
26
30.69
EV/EBITx
17.29
19.56
20.20
21.08
21.98
22.81
22.01
21.83
21.65
24.51
36.33
22.01
21.74
42
22.11
FCF yield (avg)%
11.97
9.97
12.30
12.40
14.17
13.36
10.85
13.27
14.25
16.26
7.27
13.36
12.83
94
22.95
FCF margin%
16.25
13.70
15.81
16.68
18.25
18.65
18.37
20.66
19.27
17.20
10.94
18.65
17.72
42
0.146
FCF / Net incomex
1.456
1.507
1.573
1.612
1.582
1.772
1.829
1.807
1.692
1.645
1.002
1.772
1.628
90
6.54
ROIC%
7.70
5.58
2.81
1.16
3.22
1.11
1.95
4.74
7.72
7.91
24.69
4.74
3.98
84
18.21
Return on equity%
17.62
17.82
18.93
17.36
15.85
14.37
15.96
14.13
12.20
11.79
29.92
14.13
15.90
90
24.92
Return on assets%
21.78
19.78
17.42
14.80
14.36
13.74
14.67
12.74
12.38
13.72
20.71
13.72
14.52
19
—
EPS$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
5.58%
5.00%
—
11.68
EPS growth%
4.44
3.05
1.49
0.40
2.30
0.65
0.40
1.87
3.53
6.39
25.79
1.87
2.09
46
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(5.81%)
(4.91%)
—
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
4.63%
7.48%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(4.10%)
(2.88%)
—
12.62
Div yield (avg)%
14.02
15.09
17.09
14.52
16.77
14.22
16.00
18.58
17.46
18.70
2.61
17.46
16.39
64
21.65
Payout ratio%
8.51
9.92
7.31
9.14
6.88
9.43
8.48
7.20
8.86
11.30
13.32
8.86
8.69
16
0.513
Shares (diluted)B
0.534
0.639
0.700
0.776
0.911
1.007
1.138
1.222
1.394
1.662
0.518
12.78%
11.73%
69
27.29
Buyback yield%
13.67
13.63
15.10
15.46
12.99
11.54
14.12
15.89
13.79
14.20
5.24
14.12
13.95
89
0.678
D/E ratiox
0.774
0.828
0.922
0.888
1.027
1.008
0.955
0.986
1.109
1.239
0.442
1.008
0.971
76
6.594
Enterprise value$M
1.202
1.313
1.258
1.215
1.313
1.423
1.450
1.357
1.475
1.572
2.064
3.68%
1.73%
29
6.925
LT debt$M
1.261
1.243
1.341
1.252
1.270
1.301
1.341
1.485
1.589
1.506
6.789
3.47%
1.50%
94
Revenue
$7.871M
1.96%
1.00×
Cost of revenue
$4.384M
1.94%
1.00×
Operating expenses
$1.634M
2.16%
1.02×