0.190
Revenue$M
0.224
0.238
0.251
0.268
0.291
0.319
0.342
0.377
0.405
0.195
0.202
8.62%
7.72%
12
23.77
Revenue growth%
18.52
20.68
18.89
18.41
17.60
19.67
18.36
19.68
19.72
27.14
28.46
19.67
18.71
60
28.95
Gross margin%
2.17
0.40
0.40
0.40
1.51
2.20
1.72
0.73
2.84
22.75
10.03
1.72
1.12
74
19.48
Operating margin%
24.28
23.84
26.34
27.79
28.78
28.48
29.48
30.21
30.87
6.68
18.69
29.48
28.14
80
27.40
Net margin%
18.68
19.57
19.66
20.46
19.53
19.03
17.51
15.99
14.65
4.23
17.63
17.51
18.85
88
17.09
P/E ratio (avg)x
60.64
63.55
73.10
71.51
85.25
88.09
89.22
91.55
102.1
34.56
24.33
89.22
79.17
25
34.22
EV/EBITx
12.55
13.09
13.24
12.96
12.71
13.82
15.69
16.83
18.31
21.36
22.44
15.69
13.16
67
23.90
FCF yield (avg)%
28.03
28.57
30.20
30.62
31.97
33.91
34.47
32.90
32.96
19.17
20.02
32.96
31.30
8
3.62
FCF margin%
7.88
5.22
4.16
4.33
3.05
5.83
6.23
8.71
7.85
12.76
22.90
6.23
5.81
47
1.049
FCF / Net incomex
1.263
1.373
1.355
1.384
1.403
1.323
1.141
1.028
0.914
1.041
1.668
1.141
1.293
72
17.00
ROIC%
13.90
11.50
8.75
7.52
7.10
9.65
10.82
12.21
10.25
20.21
13.83
10.25
10.54
81
8.57
Return on equity%
6.57
5.22
6.53
5.17
2.45
0.40
3.37
5.19
3.02
2.90
26.74
3.02
5.18
48
13.60
Return on assets%
20.28
20.53
19.06
19.77
20.11
20.05
18.27
15.70
15.50
7.04
25.99
18.27
19.41
11
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.21%)
(5.13%)
—
17.30
EPS growth%
0.40
0.40
0.44
3.40
3.49
3.97
5.25
7.57
10.38
13.89
18.75
5.25
3.44
74
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.99%)
(1.21%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
8.62%
7.06%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
1.46%
0.42%
—
7.42
Div yield (avg)%
0.87
2.01
1.22
4.02
6.29
6.71
7.36
5.01
6.97
20.96
12.29
6.71
4.52
36
20.75
Payout ratio%
2.77
5.63
3.26
5.31
6.45
6.87
8.90
5.99
8.91
26.99
3.37
6.87
5.81
24
66.78
Shares (diluted)M
42.17
37.42
35.20
35.48
34.69
36.80
38.01
34.52
29.63
64.38
64.01
(3.54%)
(5.01%)
51
22.61
Buyback yield%
26.76
28.68
29.32
28.58
26.21
28.74
26.94
24.09
23.65
4.16
23.36
26.21
26.85
52
1.633
D/E ratiox
1.173
1.177
1.285
1.295
1.460
1.335
1.413
1.309
1.277
0.205
0.511
1.335
1.290
77
0.264
Enterprise value$M
0.158
0.143
0.143
0.144
0.158
0.143
0.142
0.142
0.135
0.327
0.074
(1.15%)
(0.83%)
46
0.251
LT debt$M
0.153
0.150
0.135
0.116
0.102
0.100
0.106
0.104
0.100
0.246
0.228
(3.09%)
(6.34%)
33
Revenue
$0.405M
7.72%
1.00×
Cost of revenue
$0.271M
7.49%
0.98×
Operating expenses
$0.043M
7.64%
0.99×