5.045
Revenue$M
3.651
3.874
4.078
4.448
4.791
5.086
5.367
5.678
5.973
6.254
5.297
5.47%
6.33%
61
6.25
Revenue growth%
17.48
17.05
14.20
16.68
19.38
18.10
16.36
13.74
14.68
13.14
6.87
14.68
16.52
17
28.61
Gross margin%
5.73
4.49
6.30
5.41
7.83
4.88
6.80
7.39
7.01
7.82
17.67
7.01
6.55
50
28.36
Operating margin%
24.57
27.19
27.26
29.76
26.89
24.60
24.73
26.40
24.37
24.44
7.46
24.60
25.57
35
4.02
Net margin%
12.41
10.19
8.74
7.53
9.33
8.41
10.87
8.92
5.95
5.31
20.15
8.41
8.83
84
28.40
P/E ratio (avg)x
10.37
11.20
13.04
14.36
14.52
15.40
15.17
16.01
17.07
18.88
14.01
16.01
14.85
12
18.85
EV/EBITx
31.65
29.41
29.14
27.63
24.25
23.18
20.98
20.36
19.24
20.39
20.61
20.39
23.71
17
24.75
FCF yield (avg)%
14.00
16.75
14.40
12.16
11.48
11.22
10.03
10.45
11.12
12.02
10.03
11.12
11.75
25
29.49
FCF margin%
11.25
9.85
12.26
13.09
10.50
12.31
10.61
10.26
7.43
9.67
21.25
10.26
10.56
42
0.662
FCF / Net incomex
0.948
1.026
1.074
1.033
1.121
1.174
1.274
1.185
1.155
1.259
0.617
1.185
1.138
87
22.13
ROIC%
25.78
27.07
27.91
27.85
25.44
26.56
25.88
23.00
23.32
21.99
17.39
23.32
25.83
62
20.11
Return on equity%
2.45
2.46
4.55
5.43
7.70
5.35
3.21
2.50
2.84
0.81
21.85
2.84
3.03
35
4.46
Return on assets%
4.78
1.98
1.62
1.31
4.23
2.78
2.42
1.75
0.40
0.40
9.61
1.75
1.87
85
0.20
EPS$
0.17
0.18
0.17
0.16
0.18
0.16
0.15
0.16
0.17
0.17
0.22
(0.63%)
(1.28%)
—
29.09
EPS growth%
20.74
19.21
17.99
17.61
20.44
20.80
22.94
24.81
22.50
19.78
16.80
22.50
20.59
66
0.29
Bookvalue per sh$
0.10
0.10
0.11
0.11
0.10
0.10
0.10
0.09
0.09
0.09
0.11
(2.90%)
(0.99%)
—
0.09
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.29
(1.58%)
1.03%
—
0.08
Dividend per sh$
0.22
0.23
0.21
0.18
0.19
0.16
0.17
0.16
0.16
0.14
0.06
(5.10%)
(4.37%)
—
26.10
Div yield (avg)%
22.25
22.24
22.27
24.97
25.55
25.43
28.30
28.13
27.37
26.16
8.58
27.37
25.49
92
5.12
Payout ratio%
25.42
25.18
26.35
25.31
25.02
23.91
24.76
26.40
26.73
29.67
14.09
26.40
25.37
46
13.25
Shares (diluted)M
23.73
28.09
28.58
29.21
35.31
38.67
42.42
47.10
48.23
56.19
13.41
9.74%
10.69%
47
11.48
Buyback yield%
30.45
28.60
28.05
29.58
29.87
30.44
30.05
32.55
32.54
31.26
25.02
31.26
30.24
39
0.334
D/E ratiox
0.528
0.571
0.568
0.562
0.570
0.646
0.636
0.642
0.593
0.654
1.588
0.642
0.582
90
3.801
Enterprise value$M
7.423
7.921
8.289
7.577
8.311
8.632
7.646
7.184
7.933
7.856
1.860
(1.12%)
0.41%
37
4.398
LT debt$M
5.041
5.759
6.624
7.102
7.747
8.668
9.257
9.788
10.83
12.36
1.234
9.79%
9.78%
54
Revenue
$6.254M
6.33%
1.00×
Cost of revenue
$4.377M
6.33%
1.00×
Operating expenses
$1.042M
6.61%
1.03×