5.999
Revenue$M
8.441
8.250
8.079
8.049
8.250
8.064
8.205
8.017
8.030
7.948
6.325
(0.74%)
(0.59%)
71
23.00
Revenue growth%
28.16
28.36
26.55
23.72
24.73
25.35
25.62
23.69
22.78
23.24
29.94
23.69
25.04
63
22.21
Gross margin%
35.38
38.06
37.70
38.56
38.03
40.40
40.89
40.69
41.56
42.27
3.04
40.89
39.48
85
10.46
Operating margin%
8.05
8.00
10.41
9.36
11.60
13.20
14.85
16.42
14.92
15.62
27.22
14.92
12.40
63
20.47
Net margin%
23.49
21.01
20.87
21.79
19.25
20.56
22.70
21.34
19.60
19.95
14.90
20.56
20.94
75
24.53
P/E ratio (avg)x
10.88
11.54
11.27
10.84
11.55
11.49
12.01
12.06
12.09
11.66
26.08
12.01
11.55
77
11.97
EV/EBITx
32.29
32.80
33.31
35.60
32.95
31.03
28.33
29.83
28.36
31.76
30.46
29.83
32.02
19
3.12
FCF yield (avg)%
8.80
7.55
6.01
5.42
3.51
6.51
8.46
9.02
10.26
10.30
16.45
9.02
8.00
22
12.86
FCF margin%
2.91
4.19
3.77
4.81
2.85
3.48
5.51
2.51
4.16
1.38
6.35
3.48
3.63
77
0.161
FCF / Net incomex
1.323
1.388
1.509
1.638
1.429
1.328
1.382
1.399
1.420
1.506
0.740
1.399
1.410
29
28.47
ROIC%
8.46
6.10
8.30
7.51
7.87
7.21
4.73
3.94
5.75
8.30
18.68
5.75
7.36
34
17.58
Return on equity%
7.12
4.50
6.19
8.24
6.36
7.55
5.63
8.55
9.70
9.13
15.98
8.55
7.33
38
20.27
Return on assets%
7.80
6.90
4.67
3.29
1.37
1.13
0.40
0.81
1.09
0.40
13.92
0.81
1.25
34
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(0.66%)
1.41%
—
18.88
EPS growth%
11.08
11.15
9.64
9.59
11.43
13.35
12.82
14.19
15.55
14.56
24.61
14.19
12.13
37
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(9.92%)
(8.77%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.24%)
(2.76%)
—
—
Dividend per sh$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.09%
6.21%
—
4.80
Div yield (avg)%
26.00
28.58
28.63
31.43
29.81
29.30
27.05
24.25
22.92
22.76
4.70
24.25
27.82
57
4.01
Payout ratio%
6.96
9.10
7.76
6.06
8.93
8.93
11.47
9.39
8.76
6.02
27.98
8.93
8.84
32
1.670
Shares (diluted)B
1.885
1.702
1.524
1.420
1.323
1.197
1.136
1.169
1.042
1.149
1.689
(2.77%)
(4.03%)
86
14.52
Buyback yield%
10.79
13.46
15.56
13.91
15.41
17.09
14.15
11.27
13.49
12.51
4.51
13.49
13.70
54
0.494
D/E ratiox
0.896
0.887
0.838
0.849
0.927
0.907
0.803
0.831
0.809
0.704
1.339
0.809
0.843
38
6.158
Enterprise value$M
8.902
10.05
10.70
10.87
12.41
13.16
15.17
17.93
19.84
23.09
4.083
13.21%
10.04%
23
3.700
LT debt$M
4.867
4.818
5.245
5.475
5.833
6.672
7.432
7.874
8.768
9.923
5.525
11.21%
7.76%
28
Revenue
$7.948M
(0.59%)
1.00×
Cost of revenue
$5.555M
(0.61%)
1.00×
Operating expenses
$0.838M
0.13%
1.08×