0.093
Revenue$M
0.801
0.859
0.902
0.940
0.975
1.011
1.060
1.126
1.187
1.248
0.100
5.07%
4.88%
51
22.19
Revenue growth%
26.68
27.13
29.65
27.97
26.69
28.87
26.13
26.95
29.46
29.10
7.91
28.87
27.55
45
17.90
Gross margin%
3.02
2.95
1.69
3.00
5.72
5.75
6.92
9.13
11.53
9.93
6.98
9.13
5.74
84
16.59
Operating margin%
15.36
15.83
17.85
20.22
21.39
23.60
23.11
22.12
23.06
20.43
10.45
23.06
20.91
9
18.10
Net margin%
28.88
30.26
31.36
31.43
33.52
30.87
30.13
31.29
31.34
32.46
18.16
31.29
31.32
59
33.75
P/E ratio (avg)x
36.99
38.06
41.54
49.01
57.75
67.87
65.92
73.87
71.49
81.29
34.20
71.49
61.84
67
20.03
EV/EBITx
28.05
33.90
35.79
37.30
38.09
46.18
50.75
54.50
62.27
74.23
29.00
54.50
42.14
73
13.51
FCF yield (avg)%
10.70
11.08
11.07
9.33
7.25
8.47
7.35
9.82
12.17
13.33
16.25
9.82
10.26
50
14.12
FCF margin%
34.94
34.21
32.52
32.40
31.56
30.45
27.94
29.32
29.09
29.30
26.35
29.30
31.01
7
0.554
FCF / Net incomex
0.360
0.426
0.416
0.414
0.496
0.502
0.520
0.550
0.613
0.709
1.524
0.550
0.499
81
2.69
ROIC%
7.81
9.25
11.84
10.73
8.82
10.26
11.59
9.87
12.14
10.87
28.86
10.87
10.49
11
17.59
Return on equity%
10.37
10.22
7.81
5.76
3.02
4.37
3.00
1.14
0.40
0.40
18.14
1.14
3.69
90
21.53
Return on assets%
27.04
29.85
27.98
27.16
25.47
26.93
24.65
24.89
22.53
21.24
18.38
24.65
26.20
61
0.01
EPS$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
9.01%
7.78%
—
26.69
EPS growth%
33.71
34.94
37.24
38.44
40.32
42.30
43.80
45.67
43.63
42.30
13.36
43.63
41.31
35
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(0.31%)
(3.24%)
—
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
(1.32%)
0.29%
—
0.01
Dividend per sh$
0.01
—
0.01
—
—
—
—
—
—
—
—
(1.06%)
(4.62%)
—
13.08
Div yield (avg)%
14.63
16.83
17.45
16.72
14.85
13.01
15.88
15.52
17.92
19.67
24.52
15.88
16.30
38
28.91
Payout ratio%
19.30
21.46
22.93
21.44
24.16
26.58
28.11
28.40
31.30
34.08
24.73
28.40
25.37
81
53.00
Shares (diluted)M
68.69
67.01
67.56
75.54
85.79
96.05
108.2
126.7
150.4
178.3
53.22
15.76%
9.77%
61
4.70
Buyback yield%
0.40
0.40
1.03
3.24
0.90
2.78
2.53
4.44
5.01
5.23
14.53
4.44
2.65
38
0.966
D/E ratiox
0.808
0.768
0.854
0.930
0.909
1.026
0.954
0.968
0.953
1.080
0.835
0.968
0.941
50
1.080
Enterprise value$M
1.405
1.341
1.502
1.644
1.722
1.630
1.800
1.776
1.716
1.898
0.448
1.96%
3.60%
70
1.425
LT debt$M
0.338
0.352
0.391
0.426
0.466
0.418
0.427
0.438
0.405
0.441
0.473
(1.10%)
2.17%
42
Revenue
$1.248M
4.88%
1.00×
Cost of revenue
$0.848M
4.77%
0.99×
Operating expenses
$0.172M
4.97%
1.01×