4.349
Revenue$M
5.744
6.050
6.339
6.917
7.510
8.159
8.729
9.216
9.815
10.51
4.785
6.96%
6.87%
69
25.80
Revenue growth%
11.35
8.86
11.73
13.31
10.54
12.06
14.02
16.22
16.97
17.94
20.40
16.22
12.68
48
19.57
Gross margin%
24.52
23.61
23.94
22.06
19.69
22.67
23.79
22.10
22.55
24.85
20.31
22.67
23.14
53
8.48
Operating margin%
3.28
4.05
2.24
1.22
0.40
0.40
2.59
2.27
3.73
2.45
21.02
2.45
2.36
44
19.40
Net margin%
13.72
12.77
11.57
10.18
11.48
12.21
12.14
14.79
13.88
13.55
10.12
13.55
12.49
68
30.91
P/E ratio (avg)x
26.90
29.69
28.94
29.92
29.45
33.92
34.57
39.81
43.11
48.70
34.16
39.81
31.92
44
17.19
EV/EBITx
41.77
46.83
50.13
58.06
58.20
57.77
56.40
64.80
70.71
80.41
34.38
64.80
57.91
40
18.47
FCF yield (avg)%
20.04
22.65
24.02
22.03
21.37
19.80
17.74
18.24
17.61
17.73
9.43
17.74
19.92
24
20.16
FCF margin%
30.96
32.96
30.01
31.28
33.72
31.34
33.32
32.60
34.21
36.49
16.98
33.32
32.78
94
1.515
FCF / Net incomex
1.371
1.245
1.158
1.228
1.242
1.331
1.333
1.501
1.342
1.387
1.693
1.342
1.332
87
22.15
ROIC%
5.98
6.44
5.87
6.47
8.50
9.79
11.85
11.10
9.82
8.63
4.10
9.82
8.57
69
17.75
Return on equity%
26.30
26.65
23.95
22.55
20.47
18.73
16.29
16.26
16.87
14.62
12.41
16.29
19.60
40
19.08
Return on assets%
24.33
24.72
22.30
21.27
23.37
20.52
19.66
21.45
19.30
16.70
15.04
19.66
21.36
54
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.12%
(1.48%)
—
26.95
EPS growth%
7.31
8.66
11.36
12.97
14.08
16.22
15.51
14.66
16.30
16.69
27.96
16.22
14.37
81
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
6.66%
6.54%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(1.48%)
1.09%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(0.90%)
(1.10%)
—
14.71
Div yield (avg)%
0.40
0.40
2.48
2.18
3.99
3.59
5.56
6.86
9.84
12.17
17.81
6.86
3.79
9
15.68
Payout ratio%
5.20
4.92
2.15
0.40
0.40
0.40
3.32
3.34
1.39
1.62
17.35
1.62
1.88
51
0.419
Shares (diluted)B
0.470
0.551
0.637
0.737
0.813
0.863
0.982
0.969
1.057
1.096
0.418
6.17%
9.59%
85
22.97
Buyback yield%
8.08
6.94
8.61
7.62
5.74
7.08
7.60
8.02
6.56
8.69
20.15
7.60
7.61
57
1.258
D/E ratiox
1.308
1.203
1.106
1.225
1.356
1.188
1.217
1.337
1.484
1.524
0.341
1.337
1.266
64
1.428
Enterprise value$M
14.62
16.25
18.03
18.87
19.50
23.27
24.14
25.42
29.73
30.72
6.443
9.52%
7.88%
30
4.382
LT debt$M
13.27
14.07
13.71
12.84
13.21
14.02
14.95
14.73
14.98
17.50
9.009
5.79%
3.66%
85
Revenue
$10.51M
6.87%
1.00×
Cost of revenue
$5.048M
6.62%
0.98×
Operating expenses
$2.341M
7.40%
1.05×