7.941
Revenue$M
6.047
6.287
6.437
6.684
7.122
7.579
7.759
8.226
8.539
9.019
8.353
4.84%
4.58%
66
15.98
Revenue growth%
22.60
20.63
20.45
21.84
19.98
19.12
16.19
14.10
11.78
11.58
21.00
14.10
19.55
16
12.29
Gross margin%
10.59
7.64
7.38
8.32
8.90
10.60
8.01
7.35
8.61
7.07
21.47
8.01
8.17
67
25.01
Operating margin%
26.27
29.03
30.70
33.56
31.06
31.33
32.69
32.92
32.22
34.76
11.30
32.69
31.77
95
22.46
Net margin%
31.79
31.65
33.99
36.60
36.78
36.75
34.52
33.73
31.01
31.70
19.99
33.73
33.86
53
14.54
P/E ratio (avg)x
41.51
43.48
43.54
48.45
56.02
55.52
64.62
67.83
70.56
80.33
17.21
67.83
55.77
41
33.64
EV/EBITx
10.54
12.19
14.16
15.58
14.53
14.43
15.44
16.02
16.25
18.47
8.427
16.02
14.98
82
28.35
FCF yield (avg)%
7.97
8.68
8.08
5.85
6.69
4.77
3.16
1.98
2.63
0.40
13.97
2.63
5.31
43
28.51
FCF margin%
0.40
2.59
1.33
2.24
4.09
1.42
0.40
0.40
0.40
2.11
22.65
0.40
1.38
35
1.219
FCF / Net incomex
0.972
1.091
1.201
1.305
1.345
1.418
1.319
1.444
1.411
1.515
0.556
1.418
1.332
51
3.77
ROIC%
20.70
22.79
21.62
23.91
22.71
22.75
24.62
23.69
21.51
19.76
18.23
22.75
22.73
57
22.78
Return on equity%
26.03
27.99
29.66
28.69
26.18
28.11
25.34
22.73
24.27
23.05
29.41
24.27
26.11
64
22.83
Return on assets%
11.55
14.26
16.46
18.74
17.70
19.90
17.95
18.02
19.90
18.90
29.63
18.90
17.99
86
0.02
EPS$
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.02
2.30%
3.72%
—
4.90
EPS growth%
6.39
6.31
6.37
6.49
6.94
9.14
11.21
9.24
6.80
6.81
4.24
9.14
6.80
48
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
—
5.13%
4.04%
—
—
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
4.42%
2.99%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.02
(1.06%)
0.38%
—
6.02
Div yield (avg)%
5.22
2.49
0.40
2.43
0.84
0.70
2.83
3.99
6.82
6.53
27.68
3.99
2.66
43
21.25
Payout ratio%
8.42
7.46
9.64
10.74
9.27
10.16
10.60
12.47
12.05
10.95
6.99
10.95
10.38
29
0.279
Shares (diluted)B
0.410
0.491
0.529
0.628
0.625
0.739
0.796
0.865
0.987
1.077
0.275
11.49%
11.54%
78
29.33
Buyback yield%
21.21
24.01
23.52
21.35
21.91
24.42
21.85
21.50
19.63
17.43
13.12
21.50
21.67
45
0.189
D/E ratiox
0.288
0.293
0.287
0.260
0.237
0.222
0.191
0.203
0.186
0.175
0.657
0.191
0.230
47
3.152
Enterprise value$M
6.041
5.650
5.774
5.586
5.979
6.184
6.675
7.356
6.458
6.159
1.506
0.59%
0.16%
21
3.175
LT debt$M
9.001
10.22
12.03
13.59
15.74
15.37
14.81
15.07
14.49
16.55
6.641
1.00%
7.38%
70
Revenue
$9.019M
4.58%
1.00×
Cost of revenue
$5.641M
4.75%
1.02×
Operating expenses
$1.469M
4.65%
1.01×