1.445
Revenue$M
0.991
1.057
1.155
1.266
1.359
1.430
1.557
1.671
1.837
2.015
1.587
8.19%
8.17%
43
10.31
Revenue growth%
18.31
19.88
21.76
22.26
24.49
22.30
21.58
19.71
20.47
23.42
3.31
21.58
21.67
38
12.66
Gross margin%
16.06
14.79
13.39
12.69
14.30
14.54
17.32
16.42
18.32
21.27
20.61
17.32
15.43
50
19.74
Operating margin%
4.68
5.32
6.04
3.63
4.27
6.68
6.48
5.45
7.52
5.53
18.25
6.48
5.49
66
29.92
Net margin%
24.86
22.96
22.77
25.59
24.70
25.57
26.64
29.41
29.82
28.23
20.38
28.23
25.58
51
37.48
P/E ratio (avg)x
18.60
17.74
17.00
19.57
21.24
22.28
21.34
23.78
27.83
27.28
7.182
23.78
21.29
62
10.12
EV/EBITx
28.94
27.32
26.61
24.57
23.43
24.34
24.28
22.77
21.25
22.89
36.25
22.89
24.31
54
18.51
FCF yield (avg)%
7.28
6.40
7.27
6.78
5.18
6.98
9.20
7.43
4.66
6.95
20.79
6.98
6.96
84
16.31
FCF margin%
5.98
8.83
9.29
7.58
9.03
8.53
8.33
10.93
12.27
11.12
28.17
10.93
8.93
87
1.695
FCF / Net incomex
0.354
0.360
0.330
0.354
0.331
0.350
0.329
0.306
0.298
0.294
1.649
0.306
0.330
84
16.78
ROIC%
11.71
12.92
12.25
11.49
13.40
10.67
10.12
9.84
11.79
11.81
27.41
10.67
11.75
51
10.43
Return on equity%
3.83
4.58
5.10
6.19
5.85
8.27
9.00
11.96
14.35
16.59
12.28
11.96
7.23
82
5.27
Return on assets%
16.41
14.00
12.81
13.60
11.09
13.74
14.59
12.71
13.17
15.48
20.30
13.74
13.67
92
0.02
EPS$
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(3.12%)
(4.34%)
—
26.16
EPS growth%
18.77
18.58
20.92
22.75
19.83
18.36
18.54
17.50
18.39
20.60
14.38
18.39
18.68
23
0.02
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.03
6.36%
5.43%
—
0.01
FCF per share$
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.02
0.26%
(0.56%)
—
0.03
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.93%
(0.34%)
—
6.52
Div yield (avg)%
28.30
30.80
29.82
28.26
25.45
25.59
28.26
25.74
24.33
22.28
21.38
25.59
27.00
60
29.79
Payout ratio%
11.22
11.07
12.97
13.31
15.89
15.84
16.76
19.42
18.04
15.56
16.73
16.76
15.70
49
30.23
Shares (diluted)M
37.19
32.82
34.75
37.34
35.75
37.51
34.34
30.89
31.42
31.01
30.56
(2.81%)
(1.18%)
5
3.89
Buyback yield%
8.46
9.87
11.24
10.26
10.05
11.85
11.23
13.46
15.98
13.53
29.90
13.46
11.23
42
1.585
D/E ratiox
1.214
1.222
1.319
1.351
1.528
1.505
1.518
1.490
1.729
2.033
1.224
1.518
1.497
11
1.958
Enterprise value$M
1.667
1.581
1.480
1.465
1.550
1.580
1.489
1.454
1.376
1.457
1.916
(1.22%)
(2.11%)
89
1.293
LT debt$M
0.805
0.739
0.758
0.707
0.736
0.689
0.707
0.781
0.860
0.824
1.829
2.28%
0.15%
24
Revenue
$2.015M
8.17%
1.00×
Cost of revenue
$1.410M
8.17%
1.00×
Operating expenses
$0.325M
8.76%
1.06×
Goodwill & intangibles
14.10%