0.111
Revenue$M
0.383
0.393
0.411
0.428
0.435
0.440
0.460
0.472
0.489
0.115
0.127
2.68%
3.15%
95
5.56
Revenue growth%
31.83
30.22
31.30
33.12
32.99
32.23
30.70
32.32
33.60
16.36
25.52
32.32
32.28
24
22.05
Gross margin%
29.82
28.34
27.47
29.18
32.06
32.31
32.86
35.44
37.68
25.95
28.92
32.86
30.94
84
27.88
Operating margin%
10.84
11.23
9.98
9.42
11.10
12.80
15.27
15.07
13.56
24.05
2.19
13.56
12.02
33
16.42
Net margin%
25.62
23.63
25.38
24.54
27.16
27.71
27.03
27.93
28.33
7.38
23.41
27.71
26.33
80
31.21
P/E ratio (avg)x
18.87
20.40
19.69
17.40
17.79
16.91
14.97
14.20
13.94
10.06
24.47
14.97
17.59
84
19.61
EV/EBITx
31.62
34.15
39.30
43.18
41.38
41.85
40.18
42.10
43.89
12.37
18.52
41.85
40.78
28
17.04
FCF yield (avg)%
3.63
1.18
0.40
2.80
4.86
2.65
0.40
0.40
2.62
19.71
12.75
2.62
1.98
57
21.68
FCF margin%
24.19
23.71
26.43
23.53
22.01
23.03
24.71
25.39
25.91
4.17
29.20
24.71
24.45
31
0.948
FCF / Net incomex
0.209
0.233
0.258
0.238
0.227
0.218
0.212
0.194
0.188
0.125
0.597
0.212
0.215
37
20.26
ROIC%
16.21
16.86
15.53
16.59
17.09
19.08
16.30
17.75
15.57
15.95
7.71
17.09
16.45
28
22.05
Return on equity%
10.88
8.37
8.79
8.80
7.44
9.93
10.06
9.62
10.92
6.56
4.72
9.93
9.21
47
14.61
Return on assets%
7.48
8.67
11.11
9.20
8.75
10.53
13.26
14.80
14.73
9.90
14.46
13.26
9.87
50
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
(2.13%)
(1.14%)
—
3.20
EPS growth%
24.27
27.14
25.82
26.93
25.35
22.58
19.65
22.01
22.00
15.03
29.54
22.01
24.81
82
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.10%)
0.58%
—
0.01
FCF per share$
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
—
—
3.34%
5.71%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
0.01
0.01
(4.04%)
(4.96%)
—
9.45
Div yield (avg)%
32.33
29.78
28.75
29.21
30.50
31.97
30.50
28.01
26.37
10.54
21.60
30.50
30.14
11
20.17
Payout ratio%
21.20
23.59
23.20
25.59
24.30
23.43
24.80
24.42
24.40
9.28
28.39
24.40
23.94
55
39.93
Shares (diluted)M
45.59
53.07
53.65
61.23
63.50
66.81
68.87
77.49
76.90
40.35
38.99
4.66%
6.20%
44
2.05
Buyback yield%
30.23
27.29
29.92
31.59
31.88
32.51
32.88
33.67
31.31
10.72
23.74
32.51
31.45
75
1.551
D/E ratiox
0.750
0.754
0.792
0.853
0.865
0.918
0.830
0.793
0.824
1.421
0.475
0.830
0.808
30
0.045
Enterprise value$M
0.336
0.352
0.422
0.465
0.514
0.529
0.618
0.657
0.748
0.189
0.235
9.96%
12.03%
47
0.349
LT debt$M
0.621
0.685
0.687
0.791
0.780
0.937
0.965
1.155
1.365
0.297
0.262
11.53%
9.65%
95
Revenue
$0.489M
3.15%
1.00×
Cost of revenue
$0.222M
3.43%
1.03×
Operating expenses
$0.098M
2.61%
0.95×