9.274
Revenue$M
20.61
21.44
22.36
23.19
24.02
24.55
24.56
24.94
25.61
26.21
10.25
1.76%
2.84%
74
20.88
Revenue growth%
19.29
18.99
21.19
19.35
20.28
20.09
19.98
22.50
21.31
18.53
21.04
20.09
20.04
52
8.36
Gross margin%
8.15
10.64
9.26
9.59
8.68
7.97
6.11
3.62
1.43
0.40
15.17
3.62
8.06
48
24.72
Operating margin%
13.59
15.17
17.20
15.04
14.91
13.32
12.37
10.08
10.46
10.71
22.34
10.71
13.46
85
25.22
Net margin%
7.60
9.79
7.48
6.67
6.86
8.72
8.94
9.79
10.54
8.90
16.74
8.94
8.81
91
8.323
P/E ratio (avg)x
37.23
36.57
39.70
42.01
38.12
41.73
37.15
39.82
40.85
44.73
18.32
40.85
39.76
65
6.311
EV/EBITx
39.38
40.12
37.20
36.38
33.88
37.91
40.36
38.28
37.76
42.43
9.473
38.28
38.10
38
3.88
FCF yield (avg)%
21.56
19.53
18.01
20.69
22.48
21.60
21.54
22.35
22.60
20.66
20.21
21.60
21.55
37
27.35
FCF margin%
23.94
25.45
26.96
27.22
28.92
27.07
28.06
30.95
30.79
33.75
15.73
30.79
27.64
25
1.639
FCF / Net incomex
1.361
1.350
1.518
1.603
1.461
1.442
1.303
1.364
1.437
1.344
0.938
1.364
1.400
45
4.09
ROIC%
18.50
19.28
17.87
16.37
14.63
17.20
19.25
21.61
22.05
21.95
25.25
21.61
18.88
46
20.65
Return on equity%
19.71
22.05
22.60
23.24
24.08
22.96
23.68
23.70
23.95
24.12
12.36
23.70
23.46
16
5.99
Return on assets%
30.03
30.37
32.46
30.43
31.02
31.84
29.13
27.56
30.05
27.54
25.48
29.13
30.21
78
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
9.12%
10.14%
—
22.52
EPS growth%
1.47
0.40
0.40
0.40
0.43
0.40
2.66
5.17
6.50
7.48
2.20
5.17
0.95
88
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
—
0.29%
0.80%
—
—
FCF per share$
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.86%)
(2.79%)
—
0.01
Dividend per sh$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
11.61%
11.03%
—
22.59
Div yield (avg)%
1.55
1.85
1.58
0.40
0.40
2.66
4.20
5.17
2.38
4.57
17.45
4.20
2.11
13
10.73
Payout ratio%
24.35
25.80
27.21
26.93
29.85
30.76
28.39
28.85
29.02
27.55
7.81
28.85
27.97
83
0.875
Shares (diluted)B
1.248
1.462
1.719
1.771
2.117
2.264
2.397
2.607
2.575
2.635
0.903
4.48%
9.83%
13
8.34
Buyback yield%
22.66
23.46
25.05
26.42
23.71
25.78
27.72
26.12
24.06
22.64
8.44
25.78
24.55
71
1.048
D/E ratiox
0.127
0.131
0.141
0.125
0.135
0.118
0.122
0.111
0.100
0.091
0.221
0.111
0.123
7
28.98
Enterprise value$M
15.12
14.18
15.10
16.13
14.66
14.25
15.42
15.25
14.07
12.62
18.67
(2.96%)
(1.90%)
15
22.94
LT debt$M
32.51
29.53
29.20
29.49
31.73
31.13
33.40
31.35
29.52
29.84
4.992
(1.22%)
(0.28%)
74
Revenue
$26.21M
2.84%
1.00×
Cost of revenue
$15.56M
2.72%
0.99×
Operating expenses
$4.787M
3.15%
1.03×