1.257
Revenue$M
1.543
1.632
1.732
1.843
1.897
1.997
2.096
2.197
2.262
2.360
1.343
4.47%
4.69%
10
10.29
Revenue growth%
29.30
28.25
26.02
23.59
23.17
22.45
22.91
24.83
25.49
28.24
18.24
24.83
25.16
6
22.37
Gross margin%
21.89
20.53
20.95
22.99
23.19
21.33
23.88
21.23
20.31
19.16
28.54
21.23
21.28
27
17.29
Operating margin%
6.26
8.66
10.21
12.18
14.14
17.13
16.56
15.18
16.23
14.40
22.80
16.23
14.27
20
6.08
Net margin%
0.40
0.40
1.61
1.34
1.17
0.40
0.40
3.40
4.66
4.98
15.98
3.40
1.26
80
36.30
P/E ratio (avg)x
62.74
71.70
77.50
93.30
100.8
102.8
110.3
121.5
127.0
136.2
30.62
121.5
101.8
57
36.42
EV/EBITx
37.98
40.69
44.35
45.26
42.56
43.79
44.79
44.99
50.43
49.38
20.48
44.99
44.57
13
11.14
FCF yield (avg)%
14.91
13.11
13.99
14.17
11.28
8.70
9.82
7.89
5.11
5.58
26.50
7.89
10.55
30
21.23
FCF margin%
22.72
24.39
22.02
19.28
21.76
20.72
21.04
20.29
17.72
19.32
9.78
20.29
20.88
51
0.413
FCF / Net incomex
0.995
1.025
0.945
0.898
0.851
0.759
0.819
0.794
0.786
0.723
0.482
0.786
0.835
95
16.56
ROIC%
34.88
35.27
33.19
34.55
36.61
38.68
37.02
34.38
33.64
34.17
17.56
34.38
34.71
69
7.64
Return on equity%
8.87
7.17
9.28
7.69
4.87
6.70
9.02
8.16
5.42
6.75
7.31
6.75
7.43
35
5.35
Return on assets%
30.69
30.62
29.69
31.24
29.16
28.83
27.95
26.31
23.42
21.71
16.22
26.31
29.00
53
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(2.50%)
(0.25%)
—
17.49
EPS growth%
22.09
22.04
20.09
22.24
20.35
18.84
20.37
23.34
21.44
24.12
15.88
21.44
21.74
34
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
7.76%
10.43%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
12.74%
8.76%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(6.52%)
(4.55%)
—
3.32
Div yield (avg)%
9.63
9.28
10.83
9.03
9.02
10.58
10.90
8.94
10.36
11.93
26.46
10.58
9.99
89
9.64
Payout ratio%
11.34
9.25
7.52
7.85
8.54
9.53
11.85
14.62
17.20
19.73
2.49
14.62
10.44
27
2.480
Shares (diluted)B
2.858
2.907
2.760
2.926
2.994
3.153
3.033
2.865
2.648
2.649
2.563
(2.42%)
(0.25%)
91
15.49
Buyback yield%
26.29
24.13
23.66
22.72
23.14
21.76
21.98
22.78
22.73
20.11
27.30
21.98
22.75
54
0.677
D/E ratiox
1.991
2.051
2.070
1.989
1.954
2.011
1.963
2.290
2.428
2.549
0.390
2.290
2.031
11
0.313
Enterprise value$M
0.211
0.236
0.267
0.251
0.289
0.277
0.308
0.292
0.300
0.295
0.502
0.37%
4.89%
84
1.671
LT debt$M
1.509
1.691
1.623
1.700
1.874
2.094
2.426
2.747
2.973
2.852
1.641
8.76%
7.88%
45
Revenue
$2.360M
4.69%
1.00×
Cost of revenue
$1.273M
5.16%
1.05×
Operating expenses
$0.392M
4.14%
0.95×