1.429
Revenue$M
1.047
1.078
1.132
1.143
1.158
1.183
1.198
1.218
1.255
1.269
1.523
1.85%
2.51%
71
6.91
Revenue growth%
18.42
18.59
16.20
14.98
12.01
9.59
12.38
12.08
10.78
12.92
21.48
12.08
12.65
74
19.36
Gross margin%
22.54
24.62
24.35
26.74
27.58
27.06
26.00
24.00
26.53
29.17
23.14
26.53
26.26
21
4.69
Operating margin%
22.68
23.09
20.64
22.61
23.69
25.02
22.23
24.37
26.69
29.32
28.62
25.02
23.39
48
27.30
Net margin%
26.12
27.51
26.20
26.57
28.34
28.10
27.44
26.47
27.24
24.71
19.42
27.24
26.90
84
12.38
P/E ratio (avg)x
41.58
37.50
37.93
40.99
44.41
42.34
45.68
50.11
50.58
52.25
14.80
50.11
43.38
24
16.42
EV/EBITx
11.75
11.37
9.936
10.36
11.09
10.59
9.184
8.062
7.940
8.543
27.90
8.543
10.15
71
19.06
FCF yield (avg)%
12.27
14.42
16.18
15.26
15.84
16.40
17.54
15.94
14.36
14.01
19.34
15.94
15.55
11
22.13
FCF margin%
0.80
2.55
5.14
7.28
7.24
8.24
7.38
5.15
2.81
3.56
14.06
5.15
5.14
6
0.735
FCF / Net incomex
1.436
1.550
1.553
1.478
1.638
1.618
1.645
1.813
2.060
2.209
0.401
1.813
1.628
77
16.92
ROIC%
7.02
5.61
7.50
9.27
8.26
8.94
9.14
8.23
9.73
10.74
25.25
9.14
8.60
54
19.93
Return on equity%
12.84
11.70
13.21
13.67
12.48
11.23
8.26
7.10
6.68
6.95
18.18
7.10
11.47
53
3.52
Return on assets%
4.86
5.46
4.46
1.87
2.89
1.72
0.41
2.41
5.21
2.50
9.73
2.41
2.70
61
0.02
EPS$
0.05
0.05
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.02
2.29%
(0.36%)
—
24.57
EPS growth%
29.37
28.36
27.61
29.78
31.97
30.58
31.98
30.93
32.48
29.51
21.14
30.93
30.18
20
0.02
Bookvalue per sh$
0.10
0.12
0.13
0.15
0.15
0.16
0.17
0.20
0.19
0.21
0.02
6.25%
7.19%
—
0.04
FCF per share$
0.18
0.21
0.21
0.23
0.22
0.22
0.22
0.24
0.28
0.31
0.04
6.82%
7.23%
—
0.05
Dividend per sh$
0.10
0.11
0.11
0.12
0.13
0.11
0.11
0.12
0.11
0.10
0.04
(4.78%)
(0.68%)
—
14.43
Div yield (avg)%
5.18
7.77
9.29
9.84
9.96
8.44
6.01
5.12
7.66
7.38
18.15
7.38
7.72
20
4.20
Payout ratio%
27.17
24.41
25.46
26.17
25.92
25.15
26.13
25.69
25.36
23.29
19.53
25.36
25.57
81
15.99
Shares (diluted)M
25.81
30.34
34.83
41.13
41.35
43.23
43.15
46.51
45.79
49.15
15.89
3.52%
6.69%
38
15.78
Buyback yield%
22.70
22.71
24.08
26.25
24.97
22.11
21.24
23.14
21.61
19.71
20.97
21.61
22.71
71
0.989
D/E ratiox
0.135
0.117
0.121
0.122
0.117
0.108
0.118
0.117
0.130
0.117
0.138
0.117
0.117
34
1.107
Enterprise value$M
1.559
1.422
1.415
1.308
1.320
1.178
1.274
1.179
1.275
1.247
0.983
(1.14%)
(2.15%)
57
1.087
LT debt$M
0.749
0.706
0.724
0.677
0.724
0.744
0.720
0.765
0.841
0.930
0.341
5.12%
3.10%
79
Revenue
$1.269M
2.51%
1.00×
Cost of revenue
$0.870M
2.52%
1.00×
Operating expenses
$0.259M
2.14%
0.96×