1.418
Revenue$M
5.111
5.409
5.649
6.060
6.535
6.822
7.264
7.704
8.037
1.530
1.610
5.81%
6.06%
88
15.12
Revenue growth%
18.85
21.57
23.26
23.08
25.36
26.26
27.44
25.62
23.62
23.01
9.32
25.62
23.44
77
10.03
Gross margin%
10.68
8.49
5.81
7.17
4.18
2.03
3.01
3.85
2.35
26.47
21.22
3.01
5.00
53
27.30
Operating margin%
25.70
24.18
24.25
24.65
27.49
27.75
26.34
24.07
26.01
16.73
7.54
26.34
25.86
90
17.04
Net margin%
15.98
16.48
18.42
17.05
15.96
15.59
13.44
15.01
14.94
8.34
5.11
15.01
15.78
65
6.650
P/E ratio (avg)x
15.00
14.14
12.52
13.21
12.42
11.27
11.78
12.53
11.13
29.26
18.33
11.78
12.53
60
13.14
EV/EBITx
28.20
30.74
35.93
35.42
36.93
42.72
45.07
50.65
60.39
11.15
26.27
45.07
36.43
14
11.23
FCF yield (avg)%
7.89
8.47
6.97
7.42
8.95
7.73
5.95
8.81
7.18
17.45
7.02
7.73
7.81
54
16.62
FCF margin%
18.80
17.94
19.62
22.20
23.01
25.22
27.87
29.46
31.10
26.68
17.48
27.87
22.60
82
0.238
FCF / Net incomex
0.482
0.515
0.549
0.544
0.504
0.482
0.456
0.397
0.418
1.424
0.699
0.456
0.493
45
18.23
ROIC%
21.85
19.08
20.55
23.13
24.76
26.90
28.80
28.61
31.01
24.87
10.33
28.61
23.95
67
29.81
Return on equity%
27.59
28.03
30.05
31.70
33.66
32.22
32.08
34.19
34.20
17.05
25.26
33.66
31.89
79
24.55
Return on assets%
0.40
2.01
1.82
0.40
0.40
3.39
1.47
1.52
3.61
24.02
2.37
1.52
1.49
34
0.05
EPS$
0.18
0.21
0.21
0.22
0.21
0.24
0.24
0.25
0.25
0.05
0.05
3.29%
5.66%
—
13.66
EPS growth%
21.10
18.71
18.41
19.50
17.05
17.78
19.00
18.07
16.41
7.00
27.77
17.78
18.56
76
0.09
Bookvalue per sh$
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.11
0.11
6.95%
7.20%
—
0.02
FCF per share$
0.16
0.18
0.18
0.18
0.17
0.20
0.22
0.22
0.23
0.10
0.05
5.35%
6.08%
—
0.09
Dividend per sh$
0.03
0.04
0.04
0.05
0.04
0.04
0.05
0.05
0.05
0.10
0.05
1.86%
6.73%
—
20.47
Div yield (avg)%
9.46
7.41
5.83
5.59
6.69
3.86
5.71
4.12
3.40
5.47
11.60
4.12
5.77
65
13.90
Payout ratio%
11.86
10.53
11.95
9.46
7.73
9.29
6.34
6.80
5.93
8.13
4.85
6.80
9.37
17
64.11
Shares (diluted)M
91.77
91.16
86.78
77.01
83.40
74.07
64.76
70.39
71.62
64.16
62.90
(1.44%)
(1.51%)
11
18.25
Buyback yield%
13.75
11.35
11.47
13.93
14.57
15.37
15.14
15.60
17.62
8.49
24.72
15.37
14.63
35
1.635
D/E ratiox
0.650
0.701
0.627
0.542
0.490
0.433
0.417
0.425
0.426
1.132
0.850
0.426
0.516
28
4.712
Enterprise value$M
11.71
12.54
14.68
14.39
14.91
15.40
17.22
18.43
19.21
6.302
1.650
5.94%
6.71%
11
4.083
LT debt$M
1.414
1.526
1.693
1.695
1.800
2.021
1.967
2.165
2.462
6.486
4.268
7.75%
6.83%
10
Revenue
$8.037M
6.06%
1.00×
Cost of revenue
$3.928M
5.91%
0.99×
Operating expenses
$1.986M
6.23%
1.02×