3.711
Revenue$M
3.407
3.464
3.505
3.579
3.528
3.513
3.586
3.531
3.609
3.702
3.791
0.97%
0.77%
95
6.52
Revenue growth%
18.94
21.54
23.31
22.06
21.55
19.05
19.62
16.86
17.65
17.73
27.43
17.73
19.34
33
15.49
Gross margin%
28.63
25.94
25.80
24.65
25.93
25.80
27.24
30.13
31.80
33.43
6.93
30.13
26.59
16
8.50
Operating margin%
23.45
22.41
25.12
24.40
25.62
28.57
31.14
32.14
30.84
30.32
27.84
30.84
27.09
82
10.32
Net margin%
23.34
25.79
26.20
25.84
25.77
24.06
24.45
26.56
28.31
29.16
11.55
26.56
25.81
50
36.28
P/E ratio (avg)x
57.20
52.63
54.33
52.58
58.05
58.00
53.49
49.55
50.77
55.93
34.45
53.49
53.91
36
22.29
EV/EBITx
34.34
33.08
30.32
28.30
27.54
27.07
26.37
29.97
28.82
32.34
26.96
28.82
29.39
88
27.69
FCF yield (avg)%
2.16
2.29
3.53
6.09
4.01
3.27
1.93
0.40
2.64
1.52
15.51
1.93
2.47
38
5.17
FCF margin%
10.29
8.72
9.96
11.37
10.99
13.71
16.00
18.23
18.62
15.78
17.62
16.00
12.54
18
0.923
FCF / Net incomex
1.323
1.221
1.408
1.624
1.733
1.860
1.853
1.996
2.197
2.212
0.366
1.996
1.793
49
6.35
ROIC%
4.88
4.07
5.69
5.29
3.97
4.74
2.40
0.40
0.40
0.40
6.35
0.40
4.02
52
7.27
Return on equity%
12.65
11.53
12.24
14.53
14.52
14.17
12.12
15.01
15.61
15.64
11.82
15.01
14.35
19
22.26
Return on assets%
4.40
1.86
3.30
6.29
7.00
7.62
7.40
10.18
12.10
9.29
21.80
9.29
7.20
27
0.09
EPS$
0.07
0.07
0.07
0.07
0.06
0.06
0.07
0.08
0.08
0.10
0.09
9.09%
4.61%
—
22.42
EPS growth%
27.06
27.74
28.08
26.40
26.02
25.15
23.22
23.78
21.98
24.60
23.85
23.78
25.59
14
0.02
Bookvalue per sh$
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.04
0.05
0.05
0.04
3.78%
3.71%
—
0.05
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
—
2.08%
—
0.09
Dividend per sh$
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.04
0.04
0.05
0.11
(0.72%)
(1.55%)
—
14.81
Div yield (avg)%
26.34
23.52
24.31
25.21
25.28
28.01
28.43
31.07
29.45
29.85
17.70
29.45
27.17
27
23.34
Payout ratio%
16.39
13.89
11.64
10.74
11.84
9.36
7.59
6.60
6.25
5.14
12.86
6.60
10.05
39
15.04
Shares (diluted)M
24.92
27.68
30.91
35.48
37.73
45.08
50.71
57.32
60.70
69.62
14.93
13.04%
11.58%
47
22.00
Buyback yield%
23.24
22.32
22.19
22.84
25.25
23.66
21.21
20.67
22.15
20.81
24.85
21.21
22.25
62
0.950
D/E ratiox
0.830
0.938
0.999
1.121
1.314
1.473
1.444
1.639
1.620
1.789
0.759
1.620
1.379
29
2.710
Enterprise value$M
4.480
4.810
5.726
5.645
6.871
8.263
8.101
8.707
8.851
8.755
2.770
4.96%
7.67%
6
1.462
LT debt$M
3.307
3.518
3.467
3.555
4.265
5.044
5.037
5.144
6.188
7.131
0.181
10.83%
9.94%
24
Revenue
$3.702M
0.77%
1.00×
Cost of revenue
$2.432M
0.61%
0.98×
Operating expenses
$0.763M
0.91%
1.01×