0.327
Revenue$M
2.583
2.680
2.778
2.847
2.872
3.022
3.176
3.213
3.364
3.533
0.353
4.23%
3.33%
92
12.77
Revenue growth%
1.65
3.58
3.76
5.45
4.16
1.30
1.56
1.02
0.40
1.92
13.42
1.30
1.79
54
13.69
Gross margin%
13.51
10.81
13.47
14.32
14.34
15.74
12.99
10.47
11.68
14.28
3.63
12.99
13.49
24
15.02
Operating margin%
10.04
7.59
6.36
5.54
2.56
2.38
0.40
0.48
2.95
2.15
24.81
2.15
2.76
27
18.77
Net margin%
16.38
16.07
13.17
14.30
14.04
16.79
18.28
17.98
16.86
16.70
3.88
16.86
16.54
57
16.93
P/E ratio (avg)x
41.96
41.19
42.60
46.47
50.62
54.00
61.61
74.54
73.03
76.50
27.53
73.03
52.31
40
22.34
EV/EBITx
7.860
8.599
9.843
10.51
10.50
11.15
10.91
11.01
12.33
13.13
32.42
11.15
10.71
52
11.41
FCF yield (avg)%
13.79
15.25
18.10
18.88
17.11
15.67
18.65
18.52
18.74
18.54
6.99
18.54
18.31
31
19.02
FCF margin%
29.07
27.37
29.06
27.27
24.30
23.83
23.64
24.44
27.19
24.34
12.82
24.34
25.82
27
0.626
FCF / Net incomex
1.717
1.860
1.777
1.832
1.697
1.481
1.300
1.185
1.075
1.078
0.736
1.185
1.589
26
22.40
ROIC%
3.20
2.77
0.40
3.21
1.55
4.42
6.62
8.98
10.89
9.66
25.89
8.98
3.82
57
11.13
Return on equity%
19.47
18.37
15.50
16.68
17.05
16.12
13.34
14.47
16.66
15.29
7.14
15.29
16.39
53
9.31
Return on assets%
3.46
5.59
6.08
6.35
7.62
5.32
6.78
8.07
9.89
9.25
18.14
8.07
6.56
37
—
EPS$
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
12.73%
8.13%
—
27.54
EPS growth%
19.82
21.02
19.22
20.81
17.96
20.58
19.43
22.23
19.43
21.51
10.16
20.58
20.20
74
—
Bookvalue per sh$
—
—
0.01
0.01
—
0.01
0.01
0.01
0.01
0.01
—
10.36%
6.76%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
1.22%
4.00%
—
—
Dividend per sh$
—
—
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
—
3.50%
3.97%
—
13.45
Div yield (avg)%
3.26
0.94
3.44
5.89
5.22
6.10
3.50
5.98
5.63
8.06
26.31
5.98
5.43
57
13.53
Payout ratio%
9.95
9.33
9.19
7.60
8.18
9.33
8.85
8.47
11.20
11.29
7.04
9.33
9.26
31
383.9
Shares (diluted)M
308.2
327.0
354.2
371.4
334.9
299.4
280.5
300.8
304.9
303.7
394.3
(1.94%)
(1.16%)
68
26.47
Buyback yield%
12.70
10.98
9.70
7.46
5.73
8.54
7.56
6.61
6.89
9.27
15.23
7.56
8.05
55
1.795
D/E ratiox
2.753
2.987
3.041
3.157
3.720
3.966
4.037
3.932
4.083
4.446
1.567
4.037
3.826
82
1.667
Enterprise value$M
0.826
0.865
0.779
0.805
0.841
0.888
0.866
0.956
0.887
0.867
0.736
0.62%
(0.39%)
43
4.241
LT debt$M
1.159
1.057
1.004
0.997
0.962
0.908
0.868
0.795
0.733
0.795
3.022
(3.75%)
(3.88%)
45
Revenue
$3.533M
3.33%
1.00×
Cost of revenue
$1.966M
3.17%
0.98×
Operating expenses
$0.368M
2.82%
0.95×