1.231
Revenue$M
0.812
0.828
0.856
0.881
0.919
0.979
1.022
1.091
1.150
1.176
1.298
5.05%
3.97%
84
19.82
Revenue growth%
10.71
10.59
11.87
13.65
15.94
17.57
18.84
16.80
19.15
18.71
13.33
18.71
16.37
41
12.77
Gross margin%
10.72
12.03
11.37
14.00
13.01
14.28
16.13
15.10
14.68
12.00
21.18
14.68
13.51
91
23.30
Operating margin%
3.52
3.67
5.61
7.45
5.33
6.93
5.29
4.78
2.31
3.73
12.34
4.78
5.03
16
26.30
Net margin%
14.10
15.00
17.12
17.32
18.75
20.69
20.56
21.57
21.28
21.43
4.26
21.28
19.66
11
14.43
P/E ratio (avg)x
20.29
18.02
18.23
15.83
15.07
15.25
13.74
13.27
14.43
13.06
19.85
13.74
15.16
53
14.97
EV/EBITx
7.383
7.001
6.709
6.575
6.036
6.305
6.916
7.031
7.328
6.350
29.54
6.916
6.813
6
26.23
FCF yield (avg)%
18.74
15.98
17.26
16.04
17.72
14.85
14.04
14.95
17.01
17.68
25.00
14.95
16.53
14
22.74
FCF margin%
6.64
4.48
2.98
2.95
0.62
0.40
0.40
0.40
0.91
1.18
27.49
0.40
1.05
53
0.207
FCF / Net incomex
1.221
1.388
1.558
1.654
1.647
1.652
1.874
1.773
1.726
1.773
0.942
1.773
1.653
12
10.55
ROIC%
11.09
8.83
9.05
7.68
9.32
6.64
7.80
6.68
5.59
3.69
4.63
6.64
7.74
87
4.64
Return on equity%
12.82
11.87
11.37
13.28
16.11
13.12
10.69
8.10
9.54
7.58
4.78
9.54
11.62
25
26.07
Return on assets%
0.40
0.40
0.59
0.40
0.40
0.86
0.40
0.40
2.83
2.34
16.94
0.86
0.40
74
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
3.05%
4.15%
—
8.31
EPS growth%
13.64
13.16
15.15
17.65
15.48
18.09
19.79
21.39
21.12
21.96
21.13
21.12
17.87
50
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
12.40%
10.49%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.07%)
(0.36%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(6.58%)
(5.70%)
—
19.77
Div yield (avg)%
14.87
13.31
12.13
12.09
11.88
13.99
14.02
11.58
9.48
12.24
16.25
12.24
12.18
16
24.57
Payout ratio%
6.58
6.43
6.07
6.70
7.07
9.99
12.77
14.50
14.80
15.48
25.39
14.50
8.53
65
0.568
Shares (diluted)B
0.969
1.142
1.159
1.320
1.391
1.388
1.394
1.373
1.615
1.583
0.571
2.62%
6.83%
57
19.49
Buyback yield%
5.90
8.42
10.73
9.45
8.23
6.21
6.47
9.46
10.10
8.36
4.97
8.36
8.39
42
1.747
D/E ratiox
0.416
0.402
0.361
0.369
0.355
0.361
0.351
0.313
0.337
0.344
1.699
0.344
0.358
38
0.627
Enterprise value$M
2.292
2.528
3.007
3.482
3.509
3.687
3.908
3.938
4.163
4.693
0.161
5.99%
8.17%
95
0.207
LT debt$M
0.314
0.304
0.295
0.298
0.308
0.312
0.348
0.394
0.391
0.437
1.146
7.25%
2.76%
64
Revenue
$1.176M
3.97%
1.00×
Cost of revenue
$0.685M
4.35%
1.04×
Operating expenses
$0.145M
3.07%
0.92×