0.714
Revenue$M
5.052
5.079
5.164
5.291
5.456
5.488
5.562
5.693
5.886
5.831
0.765
1.34%
1.83%
43
7.87
Revenue growth%
28.64
30.88
29.01
30.86
32.41
31.27
33.72
34.20
32.12
34.83
19.26
33.72
31.70
13
5.57
Gross margin%
6.22
8.10
5.15
8.14
9.88
11.72
12.60
14.85
13.13
12.96
29.64
12.96
10.80
12
18.15
Operating margin%
29.71
32.18
32.81
35.15
36.61
35.11
33.60
33.33
34.44
33.21
16.28
33.60
33.47
40
18.03
Net margin%
31.22
28.43
27.23
28.05
30.42
31.14
28.54
25.56
25.68
27.56
3.93
27.56
28.24
71
33.72
P/E ratio (avg)x
27.25
26.36
27.63
32.06
35.31
40.65
44.78
47.11
54.22
55.88
29.89
47.11
37.98
94
21.79
EV/EBITx
23.28
25.66
26.87
31.15
33.65
38.69
44.81
46.20
46.53
53.61
15.20
46.20
36.17
5
17.35
FCF yield (avg)%
20.79
18.74
17.69
17.84
19.47
16.91
15.80
17.87
19.02
19.74
17.30
17.87
18.30
51
19.33
FCF margin%
5.76
5.39
3.25
0.93
0.40
0.71
1.02
0.69
2.25
0.40
7.04
0.71
0.97
94
0.738
FCF / Net incomex
1.328
1.205
1.050
0.969
0.937
0.895
0.827
0.800
0.867
0.888
0.199
0.867
0.916
57
21.65
ROIC%
5.18
3.31
0.83
3.47
3.27
3.24
1.44
1.46
2.18
1.13
20.67
1.46
2.71
92
13.76
Return on equity%
18.18
16.33
18.22
18.23
18.93
19.43
20.40
18.32
15.98
14.56
20.22
18.32
18.23
38
16.81
Return on assets%
13.94
16.77
18.32
16.27
17.09
15.81
14.19
11.38
13.40
13.29
16.74
13.40
15.00
53
—
EPS$
—
—
—
—
—
—
—
—
—
0.01
—
6.98%
5.66%
—
4.09
EPS growth%
22.97
20.69
22.89
24.39
26.98
27.12
26.86
25.69
25.86
27.70
4.48
26.86
25.77
17
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.33%
1.81%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.78%
3.33%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.54%)
(0.50%)
—
8.24
Div yield (avg)%
1.78
0.40
0.40
0.40
3.35
1.08
1.60
0.98
1.76
0.40
3.36
1.08
1.03
88
6.08
Payout ratio%
16.37
13.88
11.20
9.78
7.60
7.02
9.89
8.53
8.42
5.99
18.99
8.42
9.15
81
0.561
Shares (diluted)B
0.839
0.901
0.895
1.063
1.228
1.204
1.276
1.492
1.545
1.688
0.549
6.57%
8.95%
5
12.52
Buyback yield%
27.68
25.00
25.54
26.79
27.10
24.27
23.35
24.25
26.04
28.14
23.30
24.27
25.79
39
1.623
D/E ratiox
1.235
1.286
1.288
1.385
1.424
1.578
1.707
1.660
1.882
1.897
0.809
1.707
1.501
36
2.483
Enterprise value$M
3.478
3.198
3.493
3.118
3.159
2.914
3.123
3.241
3.050
2.844
0.952
(2.08%)
(1.98%)
82
3.292
LT debt$M
1.617
1.566
1.400
1.511
1.365
1.281
1.208
1.077
1.200
1.157
2.770
(3.24%)
(3.35%)
47
Revenue
$5.831M
1.83%
1.00×
Cost of revenue
$3.579M
1.58%
0.98×
Operating expenses
$1.436M
1.99%
1.02×