0.093
Revenue$M
0.473
0.504
0.526
0.549
0.574
0.592
0.619
0.643
0.670
0.707
0.097
4.24%
4.60%
33
4.21
Revenue growth%
7.51
4.56
3.14
0.83
0.92
2.68
3.28
1.31
0.40
0.40
22.45
1.31
1.99
74
13.54
Gross margin%
10.86
13.15
13.11
15.65
12.70
14.98
17.16
18.66
19.63
19.75
25.43
18.66
15.31
53
11.35
Operating margin%
25.05
26.61
29.25
30.87
30.58
33.38
35.29
37.61
34.80
36.29
21.80
35.29
32.12
80
23.63
Net margin%
20.44
22.73
24.35
23.77
22.15
23.40
23.93
26.81
24.61
25.25
23.24
24.61
23.85
8
36.67
P/E ratio (avg)x
14.83
16.03
15.70
16.32
15.07
15.15
15.20
15.72
16.78
17.39
10.24
15.72
15.71
73
23.39
EV/EBITx
24.74
22.72
21.32
18.73
18.37
18.92
18.74
19.82
19.40
20.79
18.58
19.40
19.61
87
11.81
FCF yield (avg)%
22.32
22.42
24.73
24.52
23.91
21.02
19.67
21.11
19.30
20.88
25.61
20.88
21.72
54
11.57
FCF margin%
26.29
27.96
29.10
27.66
26.81
24.86
25.14
23.71
21.13
21.70
15.47
23.71
25.71
67
0.847
FCF / Net incomex
0.683
0.730
0.817
0.858
0.965
1.146
1.112
1.124
1.127
1.177
0.468
1.127
1.038
88
15.70
ROIC%
7.54
7.97
6.99
5.08
6.19
4.20
1.24
2.55
0.73
0.40
19.91
1.24
4.64
47
20.84
Return on equity%
2.82
3.04
4.28
4.41
3.72
3.63
5.11
4.90
4.87
4.05
20.58
4.87
4.17
55
3.39
Return on assets%
11.14
12.04
12.81
10.67
10.14
7.76
8.34
10.46
7.86
6.59
20.69
7.86
10.30
27
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(2.86%)
(2.05%)
—
2.90
EPS growth%
23.97
26.37
24.46
22.34
19.94
21.03
23.88
21.73
19.34
19.10
23.17
21.03
22.04
59
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
8.36%
9.59%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(3.76%)
(1.73%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
0.85%
1.73%
—
15.92
Div yield (avg)%
21.38
22.37
23.92
24.87
22.36
21.64
24.03
26.75
27.75
30.58
22.16
26.75
23.98
27
10.01
Payout ratio%
9.81
7.04
9.59
8.94
8.64
6.03
8.63
10.85
10.35
10.80
7.93
10.35
9.27
66
1.206
Shares (diluted)B
1.874
2.164
2.203
2.358
2.244
2.364
2.290
2.387
2.532
2.483
1.243
2.04%
3.25%
45
20.97
Buyback yield%
6.94
6.79
8.10
8.33
8.06
8.40
8.85
7.25
4.33
3.41
19.56
7.25
7.65
66
0.396
D/E ratiox
1.253
1.396
1.339
1.232
1.393
1.609
1.537
1.701
1.828
2.074
1.258
1.701
1.466
64
0.541
Enterprise value$M
0.091
0.091
0.103
0.101
0.111
0.124
0.127
0.132
0.130
0.127
0.453
2.71%
3.39%
43
0.126
LT debt$M
0.321
0.287
0.275
0.289
0.255
0.247
0.224
0.227
0.224
0.203
0.084
(4.45%)
(4.86%)
57
Revenue
$0.707M
4.60%
1.00×
Cost of revenue
$0.446M
4.58%
1.00×
Operating expenses
$0.070M
4.08%
0.95×