1.508
Revenue$M
1.231
1.308
1.405
1.507
1.588
1.710
1.854
1.984
2.160
2.347
1.597
8.13%
7.29%
53
24.78
Revenue growth%
13.98
11.13
11.25
8.89
6.46
8.47
11.45
11.91
10.70
11.76
19.88
11.45
11.19
29
15.16
Gross margin%
20.02
19.97
18.45
18.68
18.46
18.84
19.67
19.98
21.97
22.01
23.80
19.98
19.82
9
19.21
Operating margin%
12.85
10.16
8.33
9.17
11.49
9.06
9.12
8.67
9.98
9.68
17.56
9.12
9.43
93
11.42
Net margin%
1.77
0.85
0.40
0.56
0.40
0.40
0.40
1.17
1.83
0.40
14.85
0.40
0.48
41
36.49
P/E ratio (avg)x
9.926
9.704
9.206
9.218
9.156
8.507
8.517
7.302
7.536
7.634
14.37
7.634
8.836
23
27.28
EV/EBITx
64.52
66.38
75.76
85.46
98.83
107.5
117.6
121.5
122.8
143.2
22.36
121.5
103.2
37
16.55
FCF yield (avg)%
14.59
14.68
13.99
11.83
13.65
16.38
15.04
16.91
19.21
16.31
21.43
16.38
14.86
17
4.94
FCF margin%
20.11
18.64
15.99
17.66
15.26
14.58
13.84
11.22
12.23
9.67
15.11
12.23
14.92
88
1.054
FCF / Net incomex
0.743
0.819
0.879
0.892
0.886
0.971
0.943
0.889
0.880
0.850
1.749
0.889
0.883
72
9.30
ROIC%
23.47
26.40
28.26
27.57
30.00
29.22
31.24
28.26
27.27
29.07
11.77
29.07
28.26
65
23.77
Return on equity%
10.95
10.96
13.64
14.29
13.44
13.80
12.64
10.43
13.23
13.07
19.07
13.07
13.15
57
6.07
Return on assets%
18.99
21.68
22.40
23.35
23.41
22.21
23.99
23.90
25.40
26.57
20.33
23.99
23.38
23
0.01
EPS$
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.73%
(2.40%)
—
22.64
EPS growth%
29.67
32.23
31.02
33.98
36.04
35.09
37.78
39.83
39.92
37.33
24.05
37.78
35.57
48
0.01
Bookvalue per sh$
0.04
0.05
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.10
0.03
7.26%
9.04%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
9.31%
10.58%
—
0.01
Dividend per sh$
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.05
0.06
0.06
0.02
6.96%
8.22%
—
9.26
Div yield (avg)%
10.66
10.26
8.06
10.64
7.66
7.33
5.08
4.02
4.87
7.57
15.49
5.08
7.61
85
9.96
Payout ratio%
22.74
19.88
22.17
23.84
24.60
23.16
22.44
20.81
18.62
19.85
20.07
20.81
22.30
91
69.01
Shares (diluted)M
78.63
85.86
83.71
82.59
84.23
90.39
86.53
95.68
96.21
95.28
68.40
2.50%
2.79%
66
3.49
Buyback yield%
0.40
0.77
1.04
0.40
0.40
0.40
0.40
0.40
2.50
1.49
9.23
0.40
0.40
17
1.125
D/E ratiox
0.180
0.167
0.165
0.170
0.172
0.166
0.157
0.140
0.126
0.127
0.502
0.140
0.166
73
0.271
Enterprise value$M
2.195
2.287
2.563
2.469
2.837
3.077
2.980
3.476
3.531
4.191
0.929
8.12%
6.38%
83
1.680
LT debt$M
0.167
0.173
0.168
0.145
0.152
0.159
0.173
0.180
0.182
0.178
1.741
3.16%
0.01%
84
Revenue
$2.347M
7.29%
1.00×
Cost of revenue
$1.243M
7.64%
1.03×
Operating expenses
$0.368M
6.65%
0.94×