5.418
Revenue$M
10.69
11.18
11.75
11.92
12.17
12.63
13.04
13.62
14.15
14.86
5.923
4.07%
3.60%
95
3.36
Revenue growth%
20.19
20.84
20.25
18.56
21.19
23.69
26.36
26.89
25.09
25.89
13.87
25.89
22.44
67
24.28
Gross margin%
15.34
15.41
17.37
16.50
14.41
14.75
13.42
13.12
13.09
16.00
28.36
13.42
15.04
46
4.62
Operating margin%
10.45
8.16
8.01
7.71
9.96
11.67
10.12
12.60
14.64
15.05
20.81
12.60
10.29
16
21.67
Net margin%
2.05
3.57
5.01
5.34
3.25
2.65
5.64
4.36
2.03
0.40
7.98
2.65
3.41
42
14.37
P/E ratio (avg)x
9.242
8.252
8.414
7.831
7.607
6.810
6.112
5.500
5.302
5.797
16.62
5.797
7.209
88
15.91
EV/EBITx
40.59
44.56
49.64
54.60
59.08
64.23
73.16
84.14
97.03
106.3
10.89
84.14
61.66
84
12.30
FCF yield (avg)%
11.62
11.08
11.34
9.90
11.50
10.47
10.00
7.99
8.36
10.24
25.48
10.00
10.36
34
9.80
FCF margin%
26.29
26.96
24.73
22.00
22.58
20.40
17.42
15.45
16.75
17.07
2.65
17.07
21.20
68
0.916
FCF / Net incomex
1.524
1.484
1.369
1.472
1.491
1.449
1.593
1.664
1.533
1.461
0.685
1.533
1.488
77
13.24
ROIC%
28.63
30.57
27.62
26.71
25.08
23.45
24.02
23.49
21.87
19.72
27.87
23.45
24.55
11
10.86
Return on equity%
26.62
23.83
26.56
27.01
29.58
32.34
34.43
32.17
31.52
31.17
19.63
32.17
30.37
67
13.21
Return on assets%
11.11
12.31
10.73
7.96
8.85
10.62
8.61
9.17
10.26
12.69
10.75
10.26
10.44
44
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.04
0.01
12.90%
8.88%
—
17.77
EPS growth%
11.79
12.24
10.80
13.72
15.65
15.17
17.39
18.72
18.12
16.49
2.39
17.39
15.41
85
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
6.13%
5.40%
—
0.01
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
(4.56%)
(1.51%)
—
0.02
Dividend per sh$
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.01
10.71%
9.21%
—
25.77
Div yield (avg)%
31.72
29.85
27.95
30.63
31.92
34.82
32.58
33.29
30.91
32.81
4.87
32.81
31.82
73
8.91
Payout ratio%
11.48
10.73
8.75
8.02
6.04
8.35
9.17
6.38
7.17
7.78
21.69
7.78
8.19
64
0.323
Shares (diluted)B
0.529
0.552
0.588
0.679
0.727
0.848
0.988
1.154
1.282
1.364
0.331
13.40%
10.46%
92
4.13
Buyback yield%
18.03
15.21
17.86
18.86
19.67
19.38
19.75
19.53
21.31
22.58
23.76
19.75
19.46
59
1.359
D/E ratiox
0.498
0.481
0.499
0.473
0.417
0.389
0.385
0.419
0.375
0.369
1.038
0.385
0.418
21
3.860
Enterprise value$M
2.946
3.230
3.283
3.623
4.083
4.458
4.800
5.648
5.943
6.324
4.113
9.14%
9.11%
92
11.52
LT debt$M
6.807
7.528
7.038
7.912
7.646
8.828
8.383
8.078
9.162
9.183
5.715
3.73%
2.33%
36
Revenue
$14.86M
3.60%
1.00×
Cost of revenue
$8.758M
3.56%
1.00×
Operating expenses
$1.959M
3.68%
1.01×