1.011
Revenue$M
4.194
4.280
4.379
4.421
4.511
4.594
4.776
5.009
5.059
5.190
1.127
2.84%
2.49%
15
29.88
Revenue growth%
24.81
23.07
21.48
18.73
15.73
17.48
19.25
19.14
18.16
17.38
17.05
18.16
18.93
33
10.70
Gross margin%
0.40
1.04
2.69
1.21
1.40
0.40
0.40
2.48
4.84
7.48
6.40
2.48
1.31
66
8.59
Operating margin%
19.49
19.25
21.88
19.80
17.65
16.01
15.82
18.02
19.81
17.87
29.19
17.87
18.64
85
13.61
Net margin%
19.17
16.24
13.89
12.56
14.58
12.14
9.48
9.48
6.77
4.74
22.96
9.48
12.35
55
34.28
P/E ratio (avg)x
53.28
52.51
59.82
66.62
66.76
71.73
78.90
93.76
103.2
119.0
28.00
93.76
69.25
93
8.978
EV/EBITx
17.39
18.10
18.48
18.37
18.73
22.15
22.70
27.45
29.23
29.30
26.50
27.45
20.44
22
18.42
FCF yield (avg)%
15.78
13.11
14.04
11.14
10.69
7.73
5.69
7.98
5.52
7.97
13.27
7.73
9.34
60
2.67
FCF margin%
16.40
14.25
14.48
16.76
17.19
16.73
15.57
13.69
14.66
15.96
9.14
15.57
15.77
81
0.134
FCF / Net incomex
1.535
1.619
1.510
1.508
1.684
1.488
1.519
1.425
1.423
1.411
0.536
1.425
1.509
25
7.61
ROIC%
9.31
6.60
6.94
4.63
5.29
7.56
9.37
8.42
6.97
7.87
6.30
7.87
7.27
14
2.69
Return on equity%
9.72
9.30
10.71
7.74
5.41
7.54
7.85
5.27
4.03
5.30
8.80
5.30
7.64
40
20.97
Return on assets%
5.91
6.33
8.37
7.41
4.85
4.42
5.20
7.82
9.99
8.65
12.57
7.82
6.87
80
0.01
EPS$
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.01
(4.46%)
(1.15%)
—
2.07
EPS growth%
22.92
20.27
22.09
19.72
22.25
24.85
26.21
27.13
29.63
28.70
29.79
27.13
23.88
94
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
5.03%
2.16%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
3.58%
2.87%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.58%)
(2.22%)
—
11.45
Div yield (avg)%
23.19
24.98
24.29
22.08
22.23
24.43
27.11
25.75
25.76
25.31
3.10
25.75
24.70
13
21.71
Payout ratio%
18.94
18.53
19.09
21.20
21.92
18.93
17.51
15.38
17.21
18.93
2.67
17.51
18.93
84
92.15
Shares (diluted)M
115.6
115.4
117.8
114.8
119.6
119.8
124.1
128.9
130.3
130.8
90.41
1.80%
1.05%
25
2.80
Buyback yield%
14.64
14.43
16.14
13.20
13.70
13.05
14.76
17.73
16.79
17.08
29.78
16.79
14.70
63
1.582
D/E ratiox
1.309
1.218
1.379
1.459
1.464
1.649
1.868
2.005
2.292
2.454
0.821
2.005
1.557
74
3.561
Enterprise value$M
4.147
4.393
4.987
5.861
6.069
7.156
7.476
8.645
10.04
11.71
0.767
14.06%
11.97%
69
2.076
LT debt$M
5.349
5.276
5.614
5.618
5.599
6.155
6.757
7.732
8.252
8.843
0.930
9.57%
5.27%
12
Revenue
$5.190M
2.49%
1.00×
Cost of revenue
$3.272M
2.51%
1.00×
Operating expenses
$0.959M
2.40%
0.99×