69.65
Revenue$M
39.85
43.17
47.36
50.73
54.47
59.94
63.57
68.86
72.60
79.60
75.19
7.88%
7.91%
19
28.43
Revenue growth%
12.44
11.85
12.96
13.28
14.03
13.15
13.68
12.35
12.09
9.96
5.01
12.35
12.70
31
6.84
Gross margin%
3.23
1.52
1.98
3.93
1.11
2.38
3.45
3.25
4.31
2.21
11.70
3.25
2.81
41
5.15
Operating margin%
14.94
16.82
19.74
17.00
17.41
18.83
19.11
20.96
23.81
22.87
28.18
20.96
18.97
34
3.00
Net margin%
25.91
23.19
21.61
22.47
22.27
20.62
23.58
21.93
22.87
23.40
23.79
22.87
22.67
34
25.11
P/E ratio (avg)x
29.03
33.80
33.03
33.31
32.22
35.89
38.74
36.78
43.07
49.47
28.92
38.74
34.85
48
22.21
EV/EBITx
24.95
27.90
26.43
25.52
25.69
27.08
26.33
26.63
27.01
27.21
16.79
27.01
26.53
47
21.66
FCF yield (avg)%
24.14
24.50
21.76
20.26
21.06
21.13
20.27
18.39
16.37
17.40
8.16
18.39
20.67
71
24.45
FCF margin%
11.41
13.60
16.47
15.00
12.95
12.67
10.79
11.24
10.16
8.17
14.21
10.79
12.04
89
1.687
FCF / Net incomex
0.921
0.903
1.031
1.057
1.022
1.022
1.117
1.029
1.059
0.982
0.814
1.029
1.026
90
7.83
ROIC%
25.13
28.09
28.51
27.19
29.50
28.12
30.25
29.12
28.20
29.86
16.25
29.12
28.35
22
2.48
Return on equity%
12.93
15.29
16.29
14.84
15.78
14.16
16.14
16.85
13.90
12.45
17.60
14.16
15.07
43
5.59
Return on assets%
31.31
29.30
31.85
31.38
29.02
28.18
27.17
27.81
27.40
28.57
11.00
27.81
28.79
8
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
4.57%
1.24%
—
21.40
EPS growth%
12.98
15.64
12.99
11.52
11.08
10.64
11.99
14.58
14.72
12.00
24.86
12.00
12.49
17
0.01
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
0.56%
0.92%
—
0.01
FCF per share$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
10.03%
5.88%
—
0.02
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
(4.59%)
(2.92%)
—
12.69
Div yield (avg)%
30.50
31.01
32.90
33.47
36.32
38.53
38.59
37.08
39.54
41.03
9.31
38.59
36.70
65
4.38
Payout ratio%
2.32
0.40
0.40
1.55
0.58
2.86
1.70
4.39
4.39
6.17
19.13
4.39
2.01
69
1.447
Shares (diluted)B
2.643
2.660
3.192
3.727
4.318
5.127
5.183
5.324
5.264
5.867
1.434
6.33%
9.69%
85
13.16
Buyback yield%
13.00
10.56
9.39
10.58
9.52
10.98
13.55
10.86
10.08
8.80
12.75
10.86
10.57
17
1.703
D/E ratiox
0.469
0.421
0.378
0.329
0.338
0.322
0.307
0.302
0.262
0.236
0.805
0.302
0.325
24
55.86
Enterprise value$M
54.73
50.09
53.88
60.30
61.75
69.32
78.65
85.67
94.87
86.55
21.16
6.99%
4.08%
23
58.37
LT debt$M
75.96
83.65
95.63
103.4
101.5
99.13
94.14
100.1
104.1
114.3
66.82
2.39%
4.15%
51
Revenue
$79.60M
7.91%
1.00×
Cost of revenue
$36.76M
8.03%
1.01×
Operating expenses
$17.60M
8.29%
1.04×