0.115
Revenue$M
0.911
0.967
1.024
1.133
1.242
1.352
1.447
1.540
1.691
0.117
0.134
8.35%
7.96%
66
4.10
Revenue growth%
19.43
18.08
19.46
19.30
22.29
23.51
25.65
28.23
30.97
16.63
9.57
25.65
20.88
79
20.10
Gross margin%
18.29
16.02
17.64
17.85
17.10
16.14
16.46
18.16
17.99
13.99
2.34
17.10
17.63
16
11.30
Operating margin%
13.21
11.56
13.96
16.24
17.89
20.35
17.99
20.49
22.60
13.72
19.52
20.35
17.07
48
12.19
Net margin%
7.15
9.80
8.80
11.32
11.34
12.74
14.59
17.20
19.66
20.70
9.73
14.59
11.33
52
21.23
P/E ratio (avg)x
30.00
31.27
32.37
32.24
29.89
33.58
35.11
36.79
36.24
27.53
32.76
35.11
32.31
60
32.27
EV/EBITx
26.63
28.92
31.74
33.47
35.82
32.48
33.40
37.87
40.54
18.98
11.27
35.82
32.94
29
26.59
FCF yield (avg)%
5.75
6.44
6.29
8.20
7.16
9.61
10.32
9.17
6.88
8.48
5.57
9.17
7.55
43
8.55
FCF margin%
28.55
28.72
29.28
31.75
31.40
32.66
35.09
33.26
31.47
29.04
22.93
32.66
31.44
27
0.580
FCF / Net incomex
1.183
1.391
1.370
1.336
1.528
1.752
2.072
2.046
2.132
1.177
1.498
2.046
1.460
56
3.84
ROIC%
27.77
28.33
28.03
25.35
27.92
26.24
27.30
27.46
29.66
17.01
2.56
27.46
27.85
7
13.68
Return on equity%
15.73
15.42
13.73
15.76
13.15
12.31
11.94
11.38
11.16
2.26
2.31
11.94
13.44
49
2.26
Return on assets%
25.98
24.60
26.81
25.70
26.66
27.16
25.15
24.45
23.75
5.87
15.24
25.15
25.84
18
0.05
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
0.06
0.43%
(0.54%)
—
22.72
EPS growth%
11.19
11.05
9.09
7.98
9.04
8.11
10.84
10.39
11.21
16.84
2.57
10.39
10.61
86
0.05
Bookvalue per sh$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.04
3.86%
0.79%
—
0.05
FCF per share$
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.09
0.01
0.05
7.77%
7.07%
—
0.02
Dividend per sh$
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
(6.43%)
(3.68%)
—
19.09
Div yield (avg)%
5.05
7.69
5.92
7.48
4.80
5.12
4.86
2.00
0.40
29.66
2.23
4.80
5.08
80
18.79
Payout ratio%
9.97
9.26
9.11
8.90
6.12
7.34
9.38
7.78
10.06
4.20
19.43
7.78
9.19
24
49.99
Shares (diluted)M
46.72
41.40
36.72
40.13
44.28
38.63
37.87
38.93
42.69
51.08
51.11
1.24%
(2.43%)
56
25.47
Buyback yield%
10.92
13.20
15.98
17.92
19.15
22.04
21.31
24.06
26.74
6.81
25.84
22.04
18.53
30
1.484
D/E ratiox
1.035
1.156
1.200
1.141
1.235
1.112
1.213
1.318
1.317
1.495
0.311
1.235
1.178
34
0.940
Enterprise value$M
0.255
0.256
0.247
0.240
0.256
0.274
0.313
0.308
0.293
1.821
0.316
4.05%
1.31%
81
1.006
LT debt$M
0.517
0.565
0.631
0.613
0.634
0.709
0.796
0.893
1.001
1.453
0.540
10.32%
6.51%
21
Revenue
$1.691M
7.96%
1.00×
Cost of revenue
$1.046M
8.25%
1.03×
Operating expenses
$0.165M
6.14%
0.84×
Goodwill & intangibles
16.89%