0.370
Revenue$M
0.762
0.768
0.783
0.798
0.814
0.823
0.825
0.842
0.864
0.860
0.412
1.12%
1.10%
65
11.40
Revenue growth%
32.52
34.74
37.24
39.65
37.37
40.27
40.82
39.07
37.37
36.71
20.84
39.07
37.37
59
20.60
Gross margin%
5.85
5.72
7.20
7.14
8.61
9.40
10.07
11.43
13.55
11.25
16.27
11.25
9.00
52
6.75
Operating margin%
2.13
0.60
1.52
1.33
2.62
2.06
0.40
0.40
0.40
0.40
24.51
0.40
0.97
9
21.47
Net margin%
18.72
16.30
13.70
15.35
14.83
15.40
15.21
13.89
11.58
9.07
19.42
13.89
15.02
5
30.57
P/E ratio (avg)x
16.44
17.38
19.24
19.04
19.82
20.37
20.62
22.33
24.26
25.67
10.68
22.33
20.09
43
7.811
EV/EBITx
49.30
52.23
62.26
70.60
73.40
87.03
94.08
98.93
96.92
102.0
10.56
96.92
80.21
90
14.33
FCF yield (avg)%
14.43
13.01
12.20
14.62
14.88
15.48
16.31
13.98
12.29
10.62
28.98
13.98
14.20
14
21.16
FCF margin%
22.75
22.19
23.68
25.17
27.86
29.16
29.02
29.95
29.58
27.49
22.44
29.16
27.68
64
0.988
FCF / Net incomex
2.183
2.270
2.721
3.090
3.040
3.113
3.599
3.922
4.506
4.684
0.350
3.922
3.101
41
4.27
ROIC%
13.87
15.68
17.35
16.63
18.74
20.54
22.06
22.67
22.37
24.96
13.00
22.37
19.64
64
29.53
Return on equity%
5.99
6.43
4.54
4.91
3.37
3.17
2.34
2.47
2.69
5.05
4.29
2.69
3.95
26
19.59
Return on assets%
12.67
14.64
17.31
19.46
21.13
23.39
22.56
24.14
23.61
23.05
27.55
23.39
21.84
35
0.02
EPS$
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.02
10.58%
10.62%
—
21.71
EPS growth%
1.32
2.30
3.26
5.87
7.81
6.78
4.47
3.17
1.08
1.58
29.18
3.17
3.22
34
0.01
Bookvalue per sh$
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
—
11.32%
9.40%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.87%
2.94%
—
0.01
Dividend per sh$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.02
6.46%
7.38%
—
8.79
Div yield (avg)%
25.83
24.26
22.20
22.43
22.58
23.64
21.21
21.51
24.23
24.49
25.62
23.64
23.11
13
20.21
Payout ratio%
27.63
30.44
29.82
30.14
32.31
30.97
33.70
32.08
32.37
30.94
19.61
32.08
30.96
22
33.94
Shares (diluted)M
32.37
29.95
26.60
26.63
27.41
26.32
28.27
25.28
23.45
23.52
33.49
(3.01%)
(3.83%)
26
12.30
Buyback yield%
8.76
7.29
7.14
8.04
6.64
8.37
9.85
9.48
12.24
13.37
6.54
9.85
8.56
42
1.754
D/E ratiox
0.490
0.448
0.467
0.467
0.511
0.574
0.618
0.589
0.607
0.536
0.914
0.589
0.524
81
0.451
Enterprise value$M
0.300
0.306
0.290
0.324
0.353
0.349
0.316
0.318
0.356
0.359
0.095
0.32%
2.68%
11
0.485
LT debt$M
0.325
0.335
0.296
0.322
0.305
0.321
0.313
0.271
0.262
0.287
0.356
(1.23%)
(2.12%)
16
Revenue
$0.860M
1.10%
1.00×
Cost of revenue
$0.524M
1.40%
1.03×
Operating expenses
$0.169M
0.21%
0.92×