2.277
Revenue$M
2.480
2.547
2.669
2.741
2.830
2.966
3.154
3.251
3.463
3.656
2.343
5.26%
4.61%
22
19.22
Revenue growth%
10.67
10.72
11.60
8.65
7.16
9.15
7.61
6.99
5.09
2.65
12.19
6.99
8.13
92
20.48
Gross margin%
17.94
20.19
20.04
21.96
21.81
20.05
19.30
19.97
22.79
24.12
7.20
20.05
20.12
48
20.45
Operating margin%
6.31
3.69
1.13
0.40
0.40
2.09
3.83
2.32
0.74
0.40
3.89
2.09
1.61
78
22.65
Net margin%
22.35
19.49
17.94
16.50
17.97
16.92
19.34
20.10
20.12
18.16
21.47
19.34
18.75
49
20.62
P/E ratio (avg)x
29.59
29.15
25.37
26.21
24.06
23.92
22.48
23.75
23.97
23.88
7.891
23.88
24.02
34
36.30
EV/EBITx
8.990
8.108
6.984
6.463
6.663
6.547
5.731
5.594
5.226
4.708
30.13
5.594
6.505
41
15.70
FCF yield (avg)%
8.01
5.14
7.38
8.65
10.11
7.23
7.31
6.12
8.09
5.69
8.53
7.23
7.35
24
18.74
FCF margin%
8.89
6.21
5.06
7.22
4.90
2.80
4.58
5.01
6.78
8.73
17.64
5.01
5.64
45
1.502
FCF / Net incomex
1.892
1.954
1.895
2.038
2.311
2.725
2.671
2.849
2.857
3.218
0.116
2.849
2.491
86
23.07
ROIC%
15.90
17.51
17.60
16.69
16.20
17.12
18.66
16.60
17.18
16.71
23.36
17.12
16.91
22
25.58
Return on equity%
11.32
8.44
6.59
6.96
5.96
8.11
6.44
4.03
4.56
7.06
2.81
6.44
6.78
90
23.01
Return on assets%
20.63
19.80
20.96
21.86
21.90
19.39
20.17
17.42
14.69
13.26
2.29
17.42
19.98
22
0.01
EPS$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.01
11.25%
12.70%
—
20.97
EPS growth%
18.81
20.12
20.70
23.34
21.76
19.57
17.63
17.55
17.09
19.30
14.31
17.63
19.44
26
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
0.01
0.01
—
8.24%
6.29%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.98%)
(2.20%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
6.98%
5.38%
—
29.22
Div yield (avg)%
13.37
10.77
7.94
7.09
8.79
8.20
5.94
3.29
2.07
3.12
12.34
3.29
7.52
77
23.57
Payout ratio%
11.77
11.33
9.22
8.73
6.05
7.43
6.73
8.66
9.42
11.62
9.24
8.66
8.97
34
89.63
Shares (diluted)M
120.8
141.0
151.6
158.2
163.7
183.4
209.8
238.6
285.2
308.2
88.47
13.50%
11.84%
32
24.91
Buyback yield%
18.17
15.22
16.56
17.22
19.96
22.82
21.61
23.26
24.87
22.65
24.57
22.82
20.78
91
0.314
D/E ratiox
0.685
0.652
0.713
0.679
0.644
0.683
0.773
0.778
0.887
0.983
0.250
0.778
0.699
76
1.225
Enterprise value$M
0.864
0.879
0.799
0.737
0.793
0.859
0.935
0.890
0.814
0.798
0.910
0.13%
(0.54%)
71
0.864
LT debt$M
1.692
1.896
2.153
2.403
2.731
2.538
2.619
2.987
3.371
3.781
1.881
6.73%
9.51%
41
Revenue
$3.656M
4.61%
1.00×
Cost of revenue
$2.560M
4.61%
1.00×
Operating expenses
$0.590M
4.18%
0.96×