2.932
Revenue$M
2.219
2.288
2.472
2.551
2.730
2.857
2.982
3.217
3.401
3.520
3.245
5.21%
5.04%
36
4.00
Revenue growth%
17.46
16.51
17.79
19.18
19.70
21.32
22.19
24.91
27.79
28.67
12.62
24.91
20.51
41
17.44
Gross margin%
6.12
8.08
8.63
7.30
8.32
10.98
9.62
8.54
9.49
8.71
4.19
9.49
8.58
28
21.48
Operating margin%
24.12
26.31
25.72
22.85
25.74
25.78
27.48
29.90
31.46
29.82
28.02
29.82
26.04
32
15.95
Net margin%
17.36
16.65
18.45
18.41
15.64
16.78
17.84
17.58
19.12
17.75
19.41
17.75
17.67
91
14.11
P/E ratio (avg)x
14.97
15.86
14.20
12.67
11.03
10.02
10.07
9.168
9.120
8.890
31.00
9.168
10.55
62
15.02
EV/EBITx
48.31
53.77
59.20
55.67
56.48
56.64
58.58
57.35
61.77
67.79
17.06
58.58
57.00
74
25.01
FCF yield (avg)%
16.67
15.05
12.82
14.54
12.38
10.12
10.12
11.01
12.66
13.38
27.56
11.01
12.74
61
24.58
FCF margin%
18.35
17.32
20.22
18.89
18.05
20.58
23.25
24.27
26.17
23.48
7.76
23.48
20.40
14
1.277
FCF / Net incomex
2.279
2.446
2.608
2.670
2.925
3.477
3.585
3.545
4.293
4.222
1.799
3.585
3.201
88
8.49
ROIC%
15.70
15.16
12.50
11.79
9.82
8.58
10.09
12.71
10.06
11.41
14.01
10.09
11.60
12
8.28
Return on equity%
1.17
1.28
0.40
1.59
0.40
2.83
2.04
3.27
4.71
6.85
15.13
3.27
1.81
6
26.22
Return on assets%
23.43
22.01
23.44
22.02
22.82
22.77
21.39
20.53
17.75
15.69
15.34
20.53
22.01
71
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
1.82%
2.35%
—
6.52
EPS growth%
5.25
3.46
3.31
3.11
3.60
5.81
5.48
4.87
7.03
9.45
16.63
5.81
5.06
52
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(3.25%)
(1.80%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.85%
(0.04%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
0.40%
(0.58%)
—
10.97
Div yield (avg)%
19.95
17.02
14.31
13.54
10.70
7.97
8.02
8.41
8.87
8.63
28.71
8.41
9.79
72
18.24
Payout ratio%
8.87
9.02
10.52
13.30
10.52
9.05
11.03
13.86
11.58
11.87
4.31
11.58
10.78
15
126.8
Shares (diluted)M
130.0
124.9
122.0
120.0
115.3
108.1
102.4
111.5
101.4
105.4
128.6
(1.77%)
(2.97%)
49
28.56
Buyback yield%
14.62
15.93
18.92
17.60
15.71
14.55
17.00
15.24
15.44
15.03
15.88
15.24
15.58
75
0.182
D/E ratiox
1.219
1.237
1.390
1.520
1.636
1.610
1.511
1.612
1.768
1.617
0.421
1.612
1.565
63
0.656
Enterprise value$M
2.821
2.971
2.677
2.819
2.920
2.802
2.855
2.978
2.715
2.892
1.491
(0.19%)
0.95%
26
1.586
LT debt$M
3.221
3.224
3.013
2.801
3.157
3.083
3.059
3.349
3.197
3.535
3.348
2.28%
0.91%
12
Revenue
$3.520M
5.04%
1.00×
Cost of revenue
$2.451M
4.98%
0.99×
Operating expenses
$0.409M
4.29%
0.93×