17.28
Revenue$M
12.33
12.89
13.42
13.67
13.77
14.27
14.52
14.72
14.95
15.15
17.69
1.93%
2.62%
27
24.89
Revenue growth%
15.59
17.71
16.61
18.70
20.02
18.58
19.46
16.86
13.97
10.99
27.50
16.86
17.29
45
2.31
Gross margin%
7.32
5.83
4.77
4.31
3.01
2.85
2.28
4.60
2.54
2.38
3.35
2.54
3.66
36
5.03
Operating margin%
29.36
26.87
28.86
27.23
25.90
25.92
25.18
25.30
28.01
26.11
17.05
25.92
26.49
18
27.77
Net margin%
6.73
7.25
8.42
9.96
12.45
14.37
13.28
15.91
14.72
16.32
28.06
14.72
12.86
18
14.45
P/E ratio (avg)x
19.69
18.34
17.31
17.71
20.06
18.84
17.85
19.32
20.70
23.69
30.75
19.32
19.08
60
21.01
EV/EBITx
27.98
28.65
29.60
30.97
30.80
28.59
25.15
22.17
20.68
21.75
36.34
22.17
28.29
8
23.39
FCF yield (avg)%
19.51
17.37
15.62
17.87
16.76
15.39
17.08
18.61
16.05
18.01
2.54
17.08
17.23
52
11.55
FCF margin%
19.03
20.96
23.93
22.00
21.19
19.68
17.48
18.80
17.34
14.44
15.01
17.48
19.35
27
1.313
FCF / Net incomex
0.615
0.655
0.749
0.790
0.857
0.973
1.143
1.279
1.265
1.285
0.157
1.265
0.915
90
15.63
ROIC%
8.39
7.26
4.58
7.29
8.69
7.13
6.86
3.92
5.95
6.34
22.81
6.34
7.00
25
18.23
Return on equity%
26.63
29.21
30.85
29.56
30.07
31.02
33.04
34.13
31.36
28.43
14.82
31.36
30.46
93
20.35
Return on assets%
7.66
6.14
8.36
6.19
7.85
7.69
5.83
4.49
5.38
8.27
27.94
5.83
6.92
26
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.51%
(0.14%)
—
3.77
EPS growth%
8.96
6.65
7.40
10.37
11.02
13.60
13.42
14.03
16.80
15.22
3.89
14.03
12.22
79
0.03
Bookvalue per sh$
0.03
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.07
0.07
0.02
9.05%
9.42%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.01
0.01
0.01
(3.73%)
(3.19%)
—
0.02
Dividend per sh$
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
7.89%
6.67%
—
16.87
Div yield (avg)%
1.68
3.29
5.20
8.08
7.47
9.27
7.18
8.36
8.56
6.30
4.35
8.36
7.32
40
19.56
Payout ratio%
23.16
25.65
27.76
28.55
29.69
29.72
31.27
29.32
26.38
24.22
22.51
29.32
28.16
72
0.281
Shares (diluted)B
0.439
0.530
0.522
0.609
0.709
0.795
0.889
1.057
1.064
1.189
0.276
10.90%
10.62%
9
25.29
Buyback yield%
19.85
18.42
20.55
20.06
23.01
20.51
20.78
19.69
21.79
21.25
9.27
20.78
20.53
78
1.038
D/E ratiox
1.421
1.562
1.636
1.649
1.624
1.806
2.102
2.172
2.509
2.916
0.708
2.172
1.728
32
7.826
Enterprise value$M
10.12
9.731
10.32
11.87
12.53
12.72
12.70
13.20
14.96
17.18
0.740
6.51%
6.97%
11
3.268
LT debt$M
3.442
3.592
3.907
3.588
3.922
3.890
3.936
4.184
4.278
4.549
13.27
3.01%
1.68%
47
Revenue
$15.15M
2.62%
1.00×
Cost of revenue
$9.993M
2.60%
1.00×
Operating expenses
$2.695M
2.06%
0.95×