0.106
Revenue$M
1.609
1.626
1.687
1.681
1.676
1.699
1.729
1.793
1.850
1.880
0.115
2.32%
1.53%
40
13.67
Revenue growth%
23.91
24.68
24.63
27.01
26.00
24.71
25.41
27.85
29.52
32.43
5.99
27.85
25.70
33
12.88
Gross margin%
11.26
12.54
10.05
7.67
10.49
11.39
10.67
10.00
10.72
10.92
24.03
10.72
10.69
43
14.87
Operating margin%
0.44
1.02
0.40
1.94
0.40
1.60
4.19
4.74
7.40
10.29
29.74
4.74
1.77
94
10.84
Net margin%
22.93
25.84
26.34
24.83
27.78
30.21
32.58
29.73
29.52
28.95
6.33
29.73
28.37
83
16.62
P/E ratio (avg)x
17.71
17.16
19.47
21.00
23.10
23.97
22.23
22.64
24.27
24.75
25.27
23.97
22.44
40
13.34
EV/EBITx
9.248
10.77
11.67
10.92
10.45
10.64
12.16
12.41
12.11
11.88
21.61
12.11
11.30
10
21.20
FCF yield (avg)%
22.69
23.21
25.13
22.67
23.27
21.02
22.60
20.60
20.64
21.56
12.26
21.02
22.64
8
29.42
FCF margin%
36.71
39.39
42.18
40.70
40.86
42.96
40.52
37.94
39.93
37.07
2.12
39.93
40.23
25
0.706
FCF / Net incomex
0.876
0.786
0.758
0.715
0.693
0.638
0.596
0.638
0.631
0.594
1.297
0.631
0.666
60
14.93
ROIC%
15.03
13.70
16.35
18.30
17.15
16.42
17.31
18.14
17.44
15.96
19.32
17.31
16.78
90
9.77
Return on equity%
20.40
17.94
15.18
13.09
14.18
15.81
14.70
16.21
17.04
18.10
12.69
16.21
16.01
43
4.50
Return on assets%
23.08
23.72
21.31
21.85
20.41
17.80
20.28
19.03
21.76
20.52
8.28
20.28
20.92
7
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.60%)
(0.44%)
—
6.75
EPS growth%
16.03
17.66
15.02
16.08
14.79
14.77
12.73
10.76
10.45
9.64
18.87
10.76
14.78
68
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.24%
3.77%
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
1.60%
1.37%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
4.02%
4.89%
—
18.05
Div yield (avg)%
9.08
6.28
4.52
7.46
7.02
4.08
5.92
6.97
5.47
4.31
24.75
5.47
6.10
50
25.33
Payout ratio%
9.59
9.19
6.78
5.19
4.74
3.65
5.99
4.05
6.28
5.31
26.01
5.31
5.65
68
40.96
Shares (diluted)M
48.96
47.82
54.35
53.87
57.33
54.23
58.86
63.07
60.48
63.03
39.51
1.91%
2.89%
82
17.56
Buyback yield%
16.93
16.67
14.01
11.75
13.47
14.82
13.30
10.78
11.44
11.68
22.77
11.68
13.38
74
1.628
D/E ratiox
0.638
0.697
0.719
0.778
0.885
0.882
0.983
0.998
1.037
1.022
0.780
0.998
0.884
75
0.822
Enterprise value$M
0.600
0.616
0.692
0.744
0.719
0.731
0.778
0.766
0.793
0.889
1.274
4.32%
5.79%
45
1.549
LT debt$M
2.071
2.421
2.691
2.583
2.832
3.086
3.074
3.037
2.932
2.893
0.359
0.43%
3.77%
74
Revenue
$1.880M
1.53%
1.00×
Cost of revenue
$0.874M
1.51%
1.00×
Operating expenses
$0.441M
1.42%
0.99×
Goodwill & intangibles
16.21%