0.815
Revenue$M
1.373
1.414
1.451
1.475
1.498
1.521
1.557
1.566
1.611
0.896
0.919
1.78%
1.57%
11
12.36
Revenue growth%
27.39
25.74
26.15
25.36
25.33
25.78
22.93
23.76
22.93
16.47
29.43
23.76
25.53
9
5.54
Gross margin%
24.56
23.52
21.69
19.58
21.65
21.88
23.74
21.21
21.34
11.64
4.29
21.65
21.79
74
8.82
Operating margin%
31.27
32.60
29.84
26.97
29.11
26.72
29.41
30.90
30.35
24.48
16.07
29.41
30.09
20
10.16
Net margin%
11.32
9.89
7.10
7.08
8.73
6.27
8.99
7.91
8.03
2.69
29.08
8.03
8.38
53
13.28
P/E ratio (avg)x
65.62
79.45
87.12
94.26
104.6
124.3
133.4
141.6
161.6
10.32
14.02
133.4
99.43
51
9.256
EV/EBITx
57.85
61.30
63.12
70.56
67.78
75.87
73.00
79.43
75.50
24.56
9.122
75.50
69.17
36
4.19
FCF yield (avg)%
14.57
15.54
16.28
13.75
16.29
18.22
21.06
20.47
18.68
4.90
9.33
18.68
16.28
50
24.00
FCF margin%
5.83
3.98
2.07
0.40
2.64
4.16
5.54
8.20
5.67
29.47
27.51
5.54
4.85
57
1.362
FCF / Net incomex
0.190
0.203
0.188
0.195
0.216
0.196
0.212
0.193
0.195
1.174
1.441
0.196
0.195
47
4.86
ROIC%
5.84
8.09
5.45
5.41
4.77
4.07
5.21
3.67
1.84
14.21
18.63
4.07
5.31
29
20.58
Return on equity%
27.49
26.53
24.45
22.67
21.85
24.54
21.81
21.79
23.71
17.69
19.39
21.85
24.08
41
26.09
Return on assets%
24.14
23.06
23.66
25.07
23.62
23.08
24.10
26.42
28.71
28.71
4.41
24.10
24.12
60
0.01
EPS$
—
—
—
—
—
—
—
—
—
0.01
0.02
(2.41%)
(3.07%)
—
10.71
EPS growth%
22.64
20.34
18.32
16.46
17.28
15.06
16.09
18.92
17.02
13.01
10.35
17.02
17.80
33
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
0.02
8.86%
6.90%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
0.02
3.37%
0.42%
—
0.02
Dividend per sh$
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.02
(2.83%)
(3.15%)
—
18.16
Div yield (avg)%
15.05
12.48
12.02
10.40
11.97
11.58
14.47
12.32
13.73
22.78
29.84
12.32
12.40
19
14.29
Payout ratio%
19.65
20.50
23.09
22.52
22.83
21.51
22.37
20.95
23.45
11.23
29.50
22.37
21.94
90
46.00
Shares (diluted)M
44.55
40.83
42.10
41.94
39.96
40.29
43.59
43.03
46.15
45.32
45.64
1.93%
(1.38%)
11
14.33
Buyback yield%
5.11
4.57
3.47
3.96
3.00
3.93
2.82
4.78
7.76
6.04
23.20
3.93
4.26
57
1.747
D/E ratiox
1.262
1.239
1.297
1.553
1.825
1.866
2.217
2.566
2.962
1.164
0.652
2.217
1.689
89
0.476
Enterprise value$M
0.251
0.220
0.216
0.192
0.205
0.204
0.216
0.220
0.194
1.461
1.362
0.20%
(3.64%)
20
0.326
LT debt$M
1.162
1.224
1.273
1.202
1.219
1.211
1.230
1.392
1.283
0.894
1.288
1.31%
2.30%
44
Revenue
$1.611M
1.57%
1.00×
Cost of revenue
$0.971M
1.68%
1.01×
Operating expenses
$0.186M
1.06%
0.95×