0.183
Revenue$M
1.456
1.536
1.577
1.689
1.800
1.887
1.930
2.028
2.074
0.196
0.196
4.20%
4.88%
73
27.29
Revenue growth%
18.23
19.52
19.02
17.69
19.91
19.36
20.38
21.87
20.04
18.03
26.60
20.04
19.44
94
21.51
Gross margin%
11.38
13.79
13.62
12.06
9.37
9.28
9.18
8.45
7.11
18.10
28.14
9.18
9.32
28
11.58
Operating margin%
7.18
6.37
6.12
8.79
9.24
6.55
7.25
9.45
10.58
28.29
26.22
9.24
8.02
24
27.86
Net margin%
12.83
15.66
17.10
19.26
20.87
20.73
19.44
17.01
18.58
18.24
28.27
19.44
17.84
77
28.11
P/E ratio (avg)x
30.57
31.42
36.63
39.49
38.62
41.96
44.62
49.67
51.76
6.440
27.24
44.62
39.05
31
20.24
EV/EBITx
33.28
37.75
45.76
51.33
50.69
59.98
70.50
78.47
81.11
26.07
16.47
70.50
51.01
78
14.29
FCF yield (avg)%
7.58
7.36
6.70
4.33
5.71
7.52
4.83
2.24
4.24
19.50
12.25
4.83
6.21
17
14.65
FCF margin%
14.22
16.33
15.46
13.91
16.32
15.98
18.91
20.53
19.45
27.48
15.07
18.91
16.15
7
1.288
FCF / Net incomex
1.245
1.184
1.264
1.299
1.384
1.508
1.296
1.415
1.291
1.394
0.137
1.384
1.293
38
26.12
ROIC%
16.91
17.86
20.59
21.86
19.80
18.95
21.09
23.19
24.99
25.32
5.42
21.09
20.20
76
14.35
Return on equity%
18.53
20.08
21.82
22.92
25.67
25.51
22.65
24.98
23.41
3.08
15.75
24.98
22.79
74
16.50
Return on assets%
17.29
18.47
16.50
19.35
18.58
15.97
15.58
16.76
15.83
5.90
14.24
15.97
17.03
9
0.04
EPS$
0.07
0.07
0.07
0.08
0.08
0.07
0.08
0.09
0.11
0.04
0.04
6.07%
5.81%
—
27.92
EPS growth%
2.49
4.98
7.10
4.15
5.00
7.18
9.66
8.63
6.23
13.15
25.03
7.18
5.62
80
0.03
Bookvalue per sh$
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.08
0.08
0.03
0.04
7.83%
9.99%
—
0.01
FCF per share$
0.08
0.09
0.09
0.10
0.10
0.10
0.11
0.13
0.13
0.04
0.03
6.30%
7.38%
—
0.06
Dividend per sh$
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.01
0.05
3.60%
2.47%
—
23.76
Div yield (avg)%
21.88
22.72
21.79
23.60
20.89
21.66
19.57
21.63
18.87
25.53
15.54
20.89
21.72
65
4.60
Payout ratio%
4.66
6.19
4.97
3.53
3.29
0.84
0.79
0.85
2.17
8.51
11.36
0.85
3.41
79
12.88
Shares (diluted)M
9.272
8.154
8.755
8.197
8.718
7.993
7.523
6.665
6.088
12.83
12.70
(5.78%)
(4.58%)
91
10.39
Buyback yield%
14.40
16.20
15.46
17.87
17.02
19.77
19.08
19.72
19.09
29.59
28.46
19.09
17.45
72
0.993
D/E ratiox
1.541
1.651
1.574
1.667
1.940
1.992
2.296
2.493
2.788
1.396
0.510
2.296
1.804
45
0.825
Enterprise value$M
1.538
1.624
1.831
2.124
2.406
2.742
2.653
2.696
2.820
1.215
0.752
5.84%
7.94%
8
0.226
LT debt$M
0.352
0.327
0.338
0.339
0.373
0.370
0.409
0.375
0.421
1.188
1.530
4.42%
2.83%
84
Revenue
$2.074M
4.88%
1.00×
Cost of revenue
$1.080M
5.09%
1.02×
Operating expenses
$0.314M
5.07%
1.02×