0.587
Revenue$M
0.959
1.019
1.086
1.171
1.265
1.373
1.486
1.601
1.716
1.827
0.628
7.63%
7.32%
48
3.97
Revenue growth%
12.56
13.54
16.19
18.69
20.98
19.50
16.83
18.75
20.24
21.46
9.13
19.50
18.72
19
26.45
Gross margin%
0.40
0.62
0.90
3.30
4.57
4.78
6.64
7.86
5.44
7.00
12.09
6.64
4.67
30
19.42
Operating margin%
11.76
12.01
11.97
10.65
13.44
11.59
12.37
15.24
18.08
20.61
19.53
15.24
12.19
13
28.58
Net margin%
27.79
27.02
24.67
26.33
28.61
29.33
28.08
27.09
24.44
26.37
26.84
27.09
27.05
80
27.96
P/E ratio (avg)x
43.92
51.55
54.34
62.73
63.53
63.15
62.18
65.39
71.58
77.68
26.37
65.39
62.94
63
27.43
EV/EBITx
13.60
12.22
11.61
11.76
10.75
10.96
9.474
8.488
8.421
8.863
21.02
8.863
10.85
94
20.97
FCF yield (avg)%
3.91
6.73
5.98
7.67
7.67
7.95
6.69
8.91
9.28
8.53
22.57
8.53
7.67
93
3.50
FCF margin%
10.16
11.49
13.58
13.34
13.88
12.37
10.36
8.39
8.89
9.86
16.12
9.86
10.92
19
0.782
FCF / Net incomex
1.179
1.087
1.235
1.310
1.471
1.505
1.608
1.731
1.675
1.736
1.289
1.675
1.488
28
12.96
ROIC%
27.62
30.39
30.01
29.09
26.27
25.58
27.53
27.67
26.47
27.42
15.18
27.42
27.57
24
13.99
Return on equity%
26.06
23.58
22.72
20.62
20.71
20.99
21.15
18.84
15.98
18.22
3.61
18.84
20.85
50
26.54
Return on assets%
7.94
10.44
7.82
6.48
9.18
10.45
10.17
9.61
10.06
12.75
15.50
10.17
9.84
50
0.04
EPS$
0.07
0.08
0.09
0.09
0.10
0.11
0.12
0.12
0.14
0.17
0.05
10.80%
10.44%
—
27.99
EPS growth%
8.84
10.44
7.80
6.62
7.73
8.48
8.50
8.05
7.87
8.38
21.30
8.38
8.22
69
0.06
Bookvalue per sh$
0.07
0.08
0.09
0.10
0.10
0.12
0.13
0.16
0.17
0.20
0.02
14.89%
12.40%
—
0.01
FCF per share$
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.06
10.76%
11.80%
—
0.05
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.02
(9.60%)
(7.36%)
—
14.68
Div yield (avg)%
15.65
14.44
14.72
17.54
20.01
20.80
22.65
22.60
22.74
24.19
25.28
22.65
20.41
32
20.57
Payout ratio%
5.68
8.08
8.20
9.14
8.54
9.06
8.85
11.16
12.65
13.32
5.11
11.16
8.95
46
25.79
Shares (diluted)M
29.84
29.80
33.39
34.65
34.69
34.17
35.50
38.47
36.34
32.59
25.75
(1.24%)
0.55%
9
16.44
Buyback yield%
1.48
3.92
4.36
3.91
1.62
0.40
3.13
6.05
8.22
5.27
18.00
5.27
3.92
14
0.112
D/E ratiox
0.247
0.231
0.221
0.196
0.211
0.202
0.185
0.195
0.217
0.216
0.837
0.202
0.214
6
0.874
Enterprise value$M
1.559
1.356
1.464
1.397
1.475
1.564
1.709
1.619
1.476
1.434
0.582
(0.56%)
(1.31%)
48
1.881
LT debt$M
1.225
1.225
1.236
1.244
1.307
1.373
1.566
1.818
2.016
2.125
1.370
10.20%
6.49%
6
Revenue
$1.827M
7.32%
1.00×
Cost of revenue
$0.988M
7.65%
1.03×
Operating expenses
$0.328M
7.23%
0.99×