1.750
Revenue$M
1.924
1.950
1.977
1.981
2.000
2.016
2.028
2.080
2.060
2.063
1.798
0.62%
0.76%
29
10.08
Revenue growth%
24.65
22.61
22.82
23.22
24.74
24.63
25.67
27.65
29.59
28.27
17.96
27.65
24.70
65
25.30
Gross margin%
7.50
9.04
9.18
6.98
7.18
8.47
8.53
10.07
11.36
8.62
14.27
8.62
8.57
73
3.04
Operating margin%
13.34
16.21
19.06
20.66
20.29
20.28
20.80
21.32
20.54
19.84
6.54
20.54
20.29
40
26.60
Net margin%
3.99
3.82
1.72
3.04
0.73
0.40
3.37
4.60
7.07
9.70
6.94
4.60
3.60
93
14.34
P/E ratio (avg)x
12.21
11.88
11.63
11.72
12.79
13.17
12.34
11.91
11.31
11.02
25.98
11.91
11.89
90
20.85
EV/EBITx
11.03
10.85
10.28
11.77
10.93
10.28
9.998
9.460
9.633
10.52
34.14
9.998
10.40
55
17.64
FCF yield (avg)%
27.04
25.63
26.26
27.68
29.67
30.80
29.52
30.71
31.35
29.61
18.77
30.71
29.56
24
18.68
FCF margin%
36.10
35.30
33.88
31.02
33.76
32.53
30.07
32.10
33.18
33.99
13.05
32.53
33.47
68
0.260
FCF / Net incomex
1.499
1.647
1.676
1.721
1.659
1.590
1.594
1.521
1.600
1.794
1.769
1.594
1.624
68
10.87
ROIC%
16.50
15.92
18.39
18.64
19.23
18.04
16.29
13.44
11.88
10.38
7.55
13.44
16.40
74
8.18
Return on equity%
30.28
30.58
29.43
30.07
28.37
27.94
25.95
25.75
24.59
22.21
16.58
25.75
28.15
81
23.67
Return on assets%
24.40
24.74
23.19
20.43
23.00
22.44
19.94
19.23
17.73
15.02
15.52
19.23
21.44
27
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(5.82%)
(2.27%)
—
24.83
EPS growth%
27.58
24.64
26.60
25.74
23.31
21.21
21.46
20.22
18.99
20.54
25.68
20.54
22.39
61
0.01
Bookvalue per sh$
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.06
0.07
0.01
15.08%
11.04%
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.01
0.02
0.02
0.01
1.46%
(0.87%)
—
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
(4.39%)
(5.02%)
—
27.13
Div yield (avg)%
4.34
7.01
6.69
6.26
4.15
4.90
2.64
0.81
1.15
0.40
9.61
1.15
4.25
92
28.68
Payout ratio%
0.40
0.40
0.98
0.67
3.15
5.93
5.22
4.10
4.99
3.17
17.48
4.99
3.16
63
58.03
Shares (diluted)M
66.44
78.04
80.45
95.41
112.0
112.5
130.6
141.6
145.6
142.4
58.74
4.91%
9.02%
33
27.24
Buyback yield%
11.76
10.56
12.76
12.02
13.72
16.14
17.10
17.35
15.50
12.66
28.64
16.14
13.24
83
1.007
D/E ratiox
1.081
1.052
1.173
1.364
1.576
1.796
1.984
2.216
2.220
2.249
1.220
2.216
1.686
50
1.695
Enterprise value$M
2.490
2.974
3.556
4.096
4.680
4.555
4.660
5.491
6.154
6.610
0.952
7.15%
11.84%
53
1.529
LT debt$M
0.424
0.414
0.459
0.450
0.490
0.494
0.531
0.600
0.630
0.608
1.953
4.40%
4.66%
32
Revenue
$2.063M
0.76%
1.00×
Cost of revenue
$1.444M
0.76%
1.00×
Operating expenses
$0.388M
1.04%
1.03×