3.535
Revenue$M
2.168
2.306
2.497
2.717
2.920
3.188
3.405
3.621
3.922
4.317
3.753
8.14%
8.04%
89
5.61
Revenue growth%
24.96
23.31
24.16
26.97
27.70
27.55
27.24
29.45
30.61
30.87
17.85
29.45
27.39
33
11.82
Gross margin%
11.15
12.00
10.23
9.38
8.46
9.74
10.01
7.64
6.96
5.31
9.62
7.64
9.56
12
28.23
Operating margin%
22.22
24.44
26.20
26.83
25.82
28.53
31.04
28.56
30.12
33.03
16.65
30.12
27.68
55
21.35
Net margin%
2.41
0.90
3.10
2.98
4.62
2.35
1.07
0.40
0.40
2.48
20.53
1.07
2.38
48
14.09
P/E ratio (avg)x
30.09
30.94
30.84
34.13
36.87
34.84
40.24
44.27
43.62
49.59
33.75
43.62
35.85
27
24.08
EV/EBITx
29.71
32.54
36.00
35.00
40.33
41.07
46.68
45.84
46.44
52.67
8.617
46.44
40.70
13
10.66
FCF yield (avg)%
13.80
16.77
16.24
14.06
15.53
17.32
16.97
17.69
15.71
16.29
15.50
16.97
16.26
93
8.03
FCF margin%
11.67
10.41
12.99
11.65
11.83
9.90
9.59
9.58
8.57
8.56
15.20
9.58
10.15
75
0.221
FCF / Net incomex
1.400
1.543
1.708
1.669
1.727
1.705
1.695
1.877
1.821
1.708
0.328
1.708
1.706
43
21.15
ROIC%
21.30
21.74
21.19
19.11
19.05
18.53
21.13
22.89
25.70
28.46
22.69
22.89
21.24
43
28.38
Return on equity%
16.30
19.23
17.33
18.15
16.35
13.46
12.77
11.53
11.21
13.59
12.92
12.77
14.95
35
6.95
Return on assets%
20.70
19.36
21.90
20.19
18.70
16.05
17.05
15.25
12.74
15.33
6.01
15.33
17.87
94
0.04
EPS$
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
3.44%
1.38%
—
13.38
EPS growth%
8.49
6.16
5.70
3.28
3.61
5.65
6.84
7.16
9.71
10.94
24.26
7.16
6.50
7
0.05
Bookvalue per sh$
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.05
0.04
0.06
(1.35%)
(4.00%)
—
0.02
FCF per share$
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.02
10.44%
6.80%
—
0.07
Dividend per sh$
0.09
0.11
0.11
0.11
0.12
0.14
0.15
0.17
0.19
0.20
0.05
10.33%
8.79%
—
18.07
Div yield (avg)%
32.90
33.68
33.63
32.70
34.49
34.33
35.35
36.44
33.49
32.70
23.37
34.33
33.66
15
8.17
Payout ratio%
0.40
0.40
2.01
2.57
0.40
0.40
0.40
0.40
2.57
5.08
4.01
0.40
0.40
53
44.81
Shares (diluted)M
58.61
61.15
67.96
62.74
71.18
67.09
76.57
73.12
71.98
69.46
46.35
(0.49%)
2.66%
81
16.12
Buyback yield%
2.02
4.52
5.28
3.92
5.45
3.42
5.59
6.28
8.13
6.16
18.37
6.16
5.37
52
1.468
D/E ratiox
1.155
1.356
1.306
1.262
1.413
1.616
1.732
1.973
2.010
2.024
0.308
1.973
1.514
83
0.780
Enterprise value$M
1.209
1.312
1.259
1.227
1.190
1.139
1.125
1.107
1.133
1.169
4.350
(0.35%)
(0.46%)
49
4.076
LT debt$M
4.381
4.369
5.129
5.783
5.755
6.269
6.550
7.109
8.046
8.227
1.152
7.41%
6.73%
24
Revenue
$4.317M
8.04%
1.00×
Cost of revenue
$2.252M
8.45%
1.04×
Operating expenses
$0.718M
6.97%
0.90×