0.513
Revenue$M
0.736
0.791
0.848
0.924
0.971
1.046
1.105
1.195
1.296
1.364
0.535
7.03%
6.80%
67
8.23
Revenue growth%
8.42
5.64
7.84
10.70
11.55
12.03
11.50
12.29
12.06
12.71
16.31
12.06
11.53
27
4.36
Gross margin%
24.70
24.06
24.84
25.82
27.57
29.71
29.27
29.89
30.98
29.56
22.63
29.71
28.42
53
27.85
Operating margin%
12.35
11.15
8.50
6.57
4.17
6.93
6.86
9.83
7.27
8.64
13.77
7.27
7.88
73
18.08
Net margin%
32.40
34.15
31.20
31.35
34.22
34.19
34.39
35.68
33.19
35.23
18.56
34.39
34.17
32
19.03
P/E ratio (avg)x
24.02
23.94
25.28
26.84
25.42
24.91
25.74
26.30
29.47
29.52
17.43
26.30
25.58
60
13.86
EV/EBITx
33.47
38.86
43.14
48.51
57.41
57.54
64.41
70.09
69.62
74.66
6.816
69.62
57.47
57
28.90
FCF yield (avg)%
20.21
20.83
19.37
17.57
16.86
13.99
16.59
16.39
14.22
16.53
12.31
16.39
16.73
31
13.35
FCF margin%
20.28
22.27
21.57
20.25
18.06
16.99
14.19
13.51
10.89
13.61
9.62
13.61
17.52
79
0.939
FCF / Net incomex
0.577
0.550
0.580
0.627
0.581
0.623
0.699
0.686
0.652
0.669
1.672
0.669
0.625
33
28.44
ROIC%
19.36
20.55
21.78
19.01
17.84
15.23
17.13
15.08
14.46
12.14
18.20
15.08
17.49
21
19.35
Return on equity%
13.22
11.88
14.37
12.40
10.84
13.03
11.46
14.11
14.57
12.84
11.15
13.03
12.93
42
17.43
Return on assets%
18.32
19.31
16.91
16.71
18.04
18.44
16.69
14.41
12.59
15.35
10.03
15.35
16.81
85
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
0.71%
(0.81%)
—
15.12
EPS growth%
5.79
7.65
7.41
7.31
9.83
11.78
11.40
12.31
13.13
11.38
27.85
11.78
10.60
18
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.38%)
(1.43%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.57%
3.41%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.14%
(0.14%)
—
22.46
Div yield (avg)%
8.53
5.82
4.75
6.18
4.39
6.25
6.53
5.89
6.54
7.25
17.13
6.53
6.22
29
26.97
Payout ratio%
7.02
6.66
8.51
6.34
5.05
5.07
2.30
0.48
2.88
4.16
24.57
2.88
5.06
30
93.24
Shares (diluted)M
73.39
76.55
73.54
74.87
80.12
85.38
84.76
90.42
98.54
97.94
89.18
4.10%
2.99%
34
14.50
Buyback yield%
11.80
14.31
11.91
9.80
12.61
13.10
13.49
14.60
16.04
13.45
24.81
13.49
13.28
60
1.494
D/E ratiox
0.954
1.060
1.163
1.201
1.173
1.144
1.183
1.121
1.055
1.034
0.200
1.121
1.133
33
1.111
Enterprise value$M
1.270
1.365
1.398
1.658
1.816
2.141
2.047
2.184
2.569
2.829
0.124
9.27%
9.56%
11
0.304
LT debt$M
0.599
0.553
0.632
0.695
0.644
0.715
0.752
0.795
0.797
0.782
0.466
3.94%
2.49%
34
Revenue
$1.364M
6.80%
1.00×
Cost of revenue
$0.862M
6.50%
0.97×
Operating expenses
$0.231M
7.78%
1.10×