9.260
Revenue$M
6.582
7.249
7.789
8.679
9.426
10.39
11.44
12.56
13.97
15.06
10.10
9.83%
9.62%
15
3.95
Revenue growth%
35.49
35.56
34.02
32.73
29.84
31.08
30.37
32.14
31.30
30.99
7.59
31.08
31.72
40
7.10
Gross margin%
12.70
10.56
8.28
10.81
10.87
9.91
7.81
6.51
8.67
8.30
3.22
8.30
9.29
77
3.44
Operating margin%
24.65
25.00
27.95
29.29
28.22
26.47
26.20
27.53
28.18
30.31
21.61
27.53
27.74
57
13.46
Net margin%
5.59
4.58
3.59
4.55
3.57
6.47
3.76
3.81
1.93
1.55
7.12
3.76
3.78
26
37.04
P/E ratio (avg)x
48.99
55.15
54.84
61.13
67.43
72.48
69.85
72.42
81.69
87.23
34.63
72.48
68.64
67
22.88
EV/EBITx
25.18
26.43
28.89
30.17
31.40
28.50
27.61
24.49
25.68
27.62
33.82
27.61
27.62
64
15.05
FCF yield (avg)%
27.48
26.84
28.39
30.53
31.85
32.78
34.65
37.08
39.99
42.68
20.76
37.08
32.32
47
24.34
FCF margin%
17.05
14.84
12.50
10.62
11.37
10.20
8.03
7.66
10.53
11.71
16.84
10.20
11.00
9
1.530
FCF / Net incomex
0.356
0.383
0.398
0.415
0.463
0.490
0.518
0.462
0.511
0.471
0.292
0.490
0.463
89
9.05
ROIC%
0.40
2.56
5.42
7.13
9.14
8.08
7.39
7.89
5.43
2.72
6.08
7.39
6.28
42
11.53
Return on equity%
3.40
3.23
5.61
3.02
3.75
6.61
6.37
5.79
3.50
0.74
12.23
5.79
3.63
56
2.95
Return on assets%
23.42
25.40
27.61
26.28
29.06
30.69
30.07
28.03
28.81
31.16
15.44
30.07
28.42
35
0.03
EPS$
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.03
7.94%
7.01%
—
29.96
EPS growth%
23.32
26.25
27.82
26.48
26.38
25.66
28.09
28.15
27.32
28.21
25.79
28.09
26.90
70
0.02
Bookvalue per sh$
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.03
3.48%
4.84%
—
0.04
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
1.91%
(0.40%)
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.22%
1.27%
—
5.49
Div yield (avg)%
25.35
28.27
28.02
26.98
24.96
25.57
27.27
26.51
28.84
27.54
17.34
27.27
27.12
54
16.70
Payout ratio%
19.66
21.52
23.81
21.32
18.58
15.99
18.43
19.80
19.23
19.14
5.35
19.14
19.44
31
221.5
Shares (diluted)M
320.7
358.5
351.9
358.2
359.2
380.9
383.3
457.9
541.3
534.9
216.3
8.29%
6.43%
51
29.79
Buyback yield%
9.96
9.66
7.40
9.31
12.12
9.68
11.99
9.10
8.13
7.99
7.50
9.10
9.49
79
1.418
D/E ratiox
0.617
0.655
0.740
0.659
0.588
0.613
0.549
0.577
0.634
0.565
1.732
0.577
0.615
41
14.93
Enterprise value$M
7.133
6.939
7.386
7.793
8.344
9.195
10.68
11.36
12.80
12.86
12.42
9.04%
7.24%
82
9.745
LT debt$M
1.118
1.040
1.144
1.024
1.118
1.077
1.158
1.187
1.194
1.185
14.94
1.16%
(0.39%)
78
Revenue
$15.06M
9.62%
1.00×
Cost of revenue
$10.54M
9.62%
1.00×
Operating expenses
$3.256M
9.32%
0.97×