0.039
Revenue$M
0.101
0.107
0.114
0.121
0.128
0.135
0.143
0.151
0.162
0.169
0.042
5.78%
5.79%
43
9.00
Revenue growth%
26.63
29.39
29.52
30.80
30.00
31.65
30.98
33.84
34.24
32.56
25.19
32.56
30.89
56
26.46
Gross margin%
7.88
7.97
5.46
4.11
1.78
0.40
0.40
0.40
2.75
0.40
6.31
0.40
2.26
88
16.85
Operating margin%
9.51
7.72
10.30
11.92
9.13
10.22
11.06
13.27
12.29
14.28
10.35
12.29
10.68
91
3.05
Net margin%
22.63
25.01
23.60
21.36
24.17
24.61
23.70
26.50
27.08
29.83
14.90
26.50
24.39
29
12.46
P/E ratio (avg)x
11.91
10.57
10.16
10.22
10.86
9.916
9.835
10.25
9.999
10.81
34.01
9.999
10.23
42
29.91
EV/EBITx
39.66
38.90
37.57
36.41
35.63
38.24
37.29
42.28
45.82
52.62
9.799
42.28
38.57
38
11.03
FCF yield (avg)%
17.64
17.22
16.22
13.43
12.17
14.25
12.97
10.37
8.35
9.77
19.44
10.37
13.20
61
27.81
FCF margin%
13.52
11.44
10.53
12.14
10.01
7.46
9.51
7.12
6.75
7.87
10.50
7.46
9.76
19
1.268
FCF / Net incomex
1.277
1.247
1.418
1.598
1.789
2.132
2.511
2.443
2.573
2.641
0.320
2.511
1.961
79
27.73
ROIC%
10.49
13.31
11.56
9.96
9.07
11.17
9.84
11.81
10.36
12.66
14.32
11.17
10.83
20
26.75
Return on equity%
12.80
12.42
12.10
9.19
8.76
9.37
8.84
10.67
13.57
13.70
9.27
10.67
11.39
46
7.48
Return on assets%
6.61
5.18
3.96
3.91
0.94
2.40
0.61
0.40
0.40
0.40
11.52
0.40
1.67
41
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.43%
2.42%
—
2.58
EPS growth%
2.47
1.11
0.97
0.40
1.24
0.40
1.08
1.06
3.65
4.29
27.00
1.08
1.10
51
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.52%)
(3.57%)
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
1.52%
0.79%
—
—
Dividend per sh$
—
—
0.01
—
—
0.01
0.01
0.01
0.01
0.01
0.01
2.64%
1.89%
—
4.57
Div yield (avg)%
8.14
8.43
8.98
9.93
10.84
10.03
12.68
10.14
10.92
7.96
19.62
10.14
9.98
41
14.13
Payout ratio%
30.27
33.19
34.51
34.42
33.28
33.31
34.11
33.48
32.49
32.88
6.38
33.31
33.30
28
11.75
Shares (diluted)M
10.62
11.36
11.56
11.46
12.89
12.79
13.07
12.04
13.57
13.71
11.81
1.23%
1.76%
51
12.09
Buyback yield%
32.18
30.68
29.19
31.95
34.93
34.22
34.55
37.54
36.21
37.81
13.14
36.21
34.39
41
1.104
D/E ratiox
1.754
1.727
1.789
1.996
1.986
2.207
2.422
2.340
2.568
2.372
0.830
2.372
2.101
12
0.112
Enterprise value$M
0.104
0.115
0.127
0.130
0.124
0.117
0.112
0.111
0.112
0.111
0.063
(2.20%)
1.86%
74
0.057
LT debt$M
0.023
0.024
0.024
0.025
0.027
0.030
0.031
0.032
0.032
0.031
0.110
2.68%
4.06%
10
Revenue
$0.169M
5.79%
1.00×
Cost of revenue
$0.070M
5.83%
1.00×
Operating expenses
$0.042M
5.96%
1.02×