1.493
Revenue$M
1.086
1.177
1.256
1.365
1.503
1.614
1.742
1.847
2.030
1.534
1.729
8.26%
8.30%
68
24.84
Revenue growth%
24.35
27.30
25.32
23.66
22.54
21.05
19.87
21.77
21.08
26.56
14.65
21.08
22.33
83
9.82
Gross margin%
23.97
23.02
25.16
24.92
25.59
22.87
25.27
26.19
27.42
27.03
19.09
25.59
25.04
93
23.82
Operating margin%
28.22
26.66
24.92
26.05
25.58
24.86
22.51
20.39
19.07
13.95
12.20
22.51
25.25
28
2.20
Net margin%
24.57
27.14
25.26
24.82
27.40
26.28
24.31
27.19
26.74
20.21
4.46
26.74
26.38
12
32.73
P/E ratio (avg)x
54.66
63.75
71.51
84.00
94.13
97.37
107.2
102.8
114.0
22.21
26.37
102.8
89.07
84
6.675
EV/EBITx
68.12
69.94
81.77
82.89
95.91
99.79
108.5
129.6
132.2
17.82
36.22
108.5
89.40
82
13.88
FCF yield (avg)%
15.31
15.10
14.15
15.38
17.42
17.06
14.14
12.95
12.50
25.90
3.14
14.14
15.21
14
25.02
FCF margin%
11.85
11.52
9.32
11.99
9.45
7.82
9.04
10.70
8.38
12.46
27.39
9.04
9.39
11
0.234
FCF / Net incomex
2.293
2.688
2.823
3.117
3.420
3.671
3.750
4.381
4.381
0.299
1.381
3.750
3.269
9
19.75
ROIC%
25.18
24.35
27.04
30.03
29.60
30.39
32.81
34.08
31.81
10.53
9.43
31.81
29.82
85
12.14
Return on equity%
2.59
2.69
4.69
3.73
4.68
7.25
9.57
7.08
6.97
24.63
17.19
7.08
4.68
19
2.77
Return on assets%
3.06
0.72
0.69
0.40
0.85
0.40
0.40
0.40
1.18
19.07
12.94
0.40
0.54
61
0.04
EPS$
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.04
0.04
(6.31%)
(2.45%)
—
29.30
EPS growth%
27.63
30.63
30.37
27.71
28.23
30.02
28.09
29.83
31.44
26.28
23.67
29.83
29.03
40
0.01
Bookvalue per sh$
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.02
1.16%
(0.48%)
—
0.04
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.07
0.05
(3.58%)
(1.64%)
—
0.04
Dividend per sh$
0.04
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.08
0.02
0.04
4.26%
7.31%
—
6.44
Div yield (avg)%
22.66
24.31
24.86
25.33
24.55
26.62
23.92
21.17
18.28
3.63
27.47
23.92
24.11
26
16.76
Payout ratio%
11.89
14.14
11.79
11.83
9.75
6.85
4.68
6.92
8.81
26.52
15.90
6.92
10.77
58
7.778
Shares (diluted)M
5.542
5.892
5.869
5.254
5.335
5.052
4.362
4.379
4.627
7.748
7.957
(2.51%)
(3.10%)
47
21.43
Buyback yield%
29.00
31.23
31.67
31.71
30.45
29.52
29.88
32.14
33.16
16.45
16.31
30.45
30.84
61
1.543
D/E ratiox
0.492
0.421
0.416
0.441
0.387
0.410
0.438
0.372
0.340
1.637
0.390
0.387
0.419
43
1.615
Enterprise value$M
1.007
1.118
1.040
1.113
1.126
1.092
1.048
0.988
1.077
0.092
0.865
(0.66%)
1.51%
76
0.326
LT debt$M
1.842
1.941
2.003
2.387
2.381
2.348
2.741
2.724
2.973
0.178
1.051
4.49%
6.68%
42
Revenue
$2.030M
8.30%
1.00×
Cost of revenue
$1.119M
7.87%
0.96×
Operating expenses
$0.284M
9.32%
1.10×