1.420
Revenue$M
1.579
1.580
1.631
1.693
1.689
1.747
1.756
1.752
1.743
1.740
1.476
0.60%
1.39%
37
21.72
Revenue growth%
19.05
19.27
20.77
18.04
17.31
19.22
21.37
18.78
17.20
19.92
13.72
19.22
19.13
9
29.74
Gross margin%
23.86
21.77
23.18
24.91
26.94
24.24
23.15
23.70
23.68
22.92
12.41
23.68
23.69
50
29.64
Operating margin%
7.96
10.38
8.57
10.06
9.84
9.31
11.14
12.55
14.15
14.17
8.28
12.55
10.22
65
23.09
Net margin%
11.84
10.31
7.62
4.65
4.32
2.90
4.45
2.89
3.84
5.65
28.19
3.84
4.55
38
31.42
P/E ratio (avg)x
22.22
21.29
22.75
25.37
25.86
27.59
27.39
28.05
30.39
28.94
18.90
28.05
26.62
59
7.929
EV/EBITx
12.04
11.73
11.51
12.40
11.85
10.49
11.26
10.17
10.79
11.82
29.32
10.79
11.62
26
3.67
FCF yield (avg)%
20.90
18.36
16.92
17.94
18.87
18.98
16.34
13.85
15.88
15.15
7.48
15.88
17.43
62
18.60
FCF margin%
12.35
11.36
14.09
14.65
13.46
15.74
13.25
15.44
16.39
17.73
5.37
15.74
14.37
68
0.474
FCF / Net incomex
1.888
2.008
2.013
2.167
2.449
2.753
2.654
2.511
2.417
2.566
0.572
2.566
2.433
57
22.41
ROIC%
12.17
9.34
6.83
5.55
4.95
6.40
5.81
6.32
6.65
4.87
8.91
6.32
6.36
76
15.51
Return on equity%
22.00
23.00
23.06
21.96
23.79
25.56
26.46
29.29
27.60
30.03
19.37
27.60
24.68
15
4.23
Return on assets%
21.00
18.85
19.65
19.94
18.70
17.93
19.07
21.00
21.40
24.17
16.65
21.00
19.80
51
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.07%
(0.10%)
—
7.80
EPS growth%
11.04
8.32
7.32
5.41
5.88
3.15
4.66
2.05
3.19
5.97
27.54
3.19
5.65
75
0.01
Bookvalue per sh$
0.01
0.01
0.01
—
—
—
—
—
—
0.01
—
2.26%
0.02%
—
0.01
FCF per share$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.05
0.05
0.01
10.97%
10.14%
—
—
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.03
0.01
2.99%
3.55%
—
11.49
Div yield (avg)%
28.46
26.43
28.07
27.38
27.09
28.66
26.07
24.90
24.20
24.73
20.64
24.90
26.76
77
25.67
Payout ratio%
14.07
15.64
16.61
18.84
17.47
18.99
21.23
23.98
25.84
28.50
24.64
23.98
18.91
61
54.23
Shares (diluted)M
77.62
88.75
91.42
90.22
107.5
122.8
129.2
141.8
155.1
171.7
54.06
9.81%
8.89%
80
15.88
Buyback yield%
9.19
6.27
4.30
6.26
6.11
4.91
6.06
5.35
6.07
3.70
11.71
5.35
6.06
18
1.704
D/E ratiox
0.585
0.626
0.593
0.659
0.656
0.662
0.675
0.619
0.629
0.602
0.220
0.629
0.628
58
1.708
Enterprise value$M
0.285
0.268
0.252
0.283
0.293
0.302
0.287
0.274
0.268
0.259
0.941
(2.44%)
0.13%
15
1.298
LT debt$M
0.904
0.950
1.052
1.161
1.211
1.406
1.701
1.848
2.091
2.254
1.434
13.22%
11.16%
92
Revenue
$1.740M
1.39%
1.00×
Cost of revenue
$0.895M
1.78%
1.04×
Operating expenses
$0.257M
0.85%
0.95×