0.897
Revenue$M
1.816
1.948
2.068
2.211
2.351
2.515
2.636
2.751
2.837
2.950
0.931
4.64%
5.78%
54
21.99
Revenue growth%
24.04
22.11
24.61
23.67
24.66
22.23
20.96
21.63
18.85
18.75
18.29
20.96
22.17
70
26.38
Gross margin%
24.89
22.43
20.37
17.66
19.13
21.63
19.73
18.00
18.62
19.89
17.10
19.73
19.81
39
13.67
Operating margin%
11.14
13.33
15.45
12.77
14.97
11.98
11.84
12.95
10.50
10.18
14.36
11.84
12.37
68
14.54
Net margin%
8.30
9.38
9.25
8.06
9.05
10.27
12.33
11.34
12.94
13.01
6.83
12.33
9.83
37
29.85
P/E ratio (avg)x
41.18
46.92
51.30
54.58
60.37
59.33
65.29
73.30
82.71
89.01
19.85
73.30
59.85
47
35.88
EV/EBITx
24.32
22.90
22.20
22.48
25.18
24.90
23.26
23.67
22.66
21.13
9.239
23.26
23.08
23
5.42
FCF yield (avg)%
5.28
5.52
4.31
5.59
7.86
6.41
3.64
5.83
4.16
5.37
11.54
5.37
5.44
89
8.32
FCF margin%
13.39
12.56
14.04
15.23
16.24
14.40
15.51
13.99
13.45
15.35
2.44
14.40
14.22
41
1.792
FCF / Net incomex
0.360
0.342
0.303
0.284
0.305
0.280
0.292
0.273
0.293
0.279
0.901
0.280
0.293
11
19.17
ROIC%
0.40
2.09
1.84
1.95
0.42
0.40
0.40
0.40
1.30
3.63
12.16
0.40
0.86
9
13.02
Return on equity%
22.37
19.94
22.94
24.25
23.32
22.38
24.45
25.39
26.96
26.36
27.42
25.39
23.78
65
27.03
Return on assets%
21.32
20.61
19.12
22.05
21.85
20.56
22.61
22.59
23.92
22.89
28.58
22.61
21.95
42
0.04
EPS$
0.03
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(1.31%)
0.15%
—
22.15
EPS growth%
4.01
3.67
5.35
6.17
4.64
5.72
4.42
7.29
8.21
7.44
21.10
7.29
5.54
52
0.01
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.02
0.02
0.03
0.03
0.03
0.03
0.03
3.03%
(0.88%)
—
0.03
FCF per share$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
7.60%
7.89%
—
0.02
Dividend per sh$
0.08
0.07
0.08
0.09
0.09
0.10
0.10
0.11
0.11
0.11
0.03
2.94%
3.96%
—
20.49
Div yield (avg)%
17.00
14.90
13.72
12.91
10.55
12.42
10.11
9.59
8.17
9.19
5.31
9.59
11.48
29
6.29
Payout ratio%
13.28
10.86
12.95
12.81
10.22
8.96
9.18
11.17
10.83
10.66
25.91
10.66
10.84
77
12.65
Shares (diluted)M
14.51
14.95
17.19
19.38
21.68
23.36
23.03
23.40
23.10
25.69
12.86
3.45%
5.66%
48
17.59
Buyback yield%
17.03
14.42
16.58
17.34
17.46
17.23
20.17
17.85
16.89
19.14
17.68
17.85
17.29
85
0.510
D/E ratiox
1.349
1.264
1.104
0.949
0.919
0.855
0.900
0.857
0.934
0.897
0.688
0.897
0.927
11
0.645
Enterprise value$M
0.069
0.069
0.061
0.060
0.059
0.052
0.052
0.055
0.057
0.051
0.628
(2.83%)
(3.91%)
11
1.198
LT debt$M
2.694
2.580
2.562
2.536
2.632
2.988
3.052
3.205
3.090
3.043
1.598
2.94%
2.04%
37
Revenue
$2.950M
5.78%
1.00×
Cost of revenue
$1.422M
5.27%
0.95×
Operating expenses
$0.502M
6.15%
1.04×