3.218
Revenue$M
6.917
7.042
7.163
7.195
7.301
7.586
7.584
7.651
7.691
8.015
3.323
1.88%
1.79%
20
12.87
Revenue growth%
24.04
22.61
22.24
19.84
21.68
23.11
22.65
24.24
24.95
26.97
7.41
24.24
22.88
42
22.78
Gross margin%
3.26
4.15
3.31
2.74
4.03
6.62
8.79
10.86
9.43
9.13
15.21
9.13
5.39
64
7.79
Operating margin%
26.38
26.37
24.37
24.58
24.83
25.13
23.60
26.21
25.49
25.87
13.93
25.49
25.31
57
8.74
Net margin%
25.77
28.40
28.80
29.59
30.57
32.29
33.23
32.16
30.37
27.41
7.59
32.16
29.98
83
36.26
P/E ratio (avg)x
39.68
46.72
49.87
49.55
54.66
61.41
69.17
66.44
73.28
82.72
35.14
69.17
58.03
87
16.02
EV/EBITx
9.730
9.138
8.771
9.309
8.628
9.634
10.51
11.03
10.49
10.91
13.26
10.51
9.682
60
27.06
FCF yield (avg)%
8.15
8.62
7.29
7.14
5.18
4.62
3.00
5.34
3.40
2.56
23.83
3.40
5.26
65
22.48
FCF margin%
18.77
16.98
16.69
15.27
17.19
16.77
16.28
14.93
14.63
15.26
4.29
15.26
16.49
53
1.120
FCF / Net incomex
1.206
1.334
1.432
1.592
1.752
1.590
1.527
1.545
1.546
1.587
1.763
1.546
1.545
52
2.52
ROIC%
21.47
18.89
15.99
15.08
15.05
13.84
11.78
8.84
7.75
7.19
29.28
8.84
14.45
30
28.26
Return on equity%
16.25
13.88
15.43
16.02
13.78
13.03
13.56
10.98
10.63
9.68
13.75
10.98
13.67
94
12.80
Return on assets%
7.20
7.44
7.05
5.14
4.84
2.06
3.44
1.60
0.40
1.02
23.59
1.60
4.14
65
0.13
EPS$
0.05
0.05
0.05
0.06
0.07
0.09
0.10
0.10
0.10
0.09
0.14
5.52%
6.03%
—
3.75
EPS growth%
12.83
9.89
9.29
6.51
6.45
9.08
6.90
4.41
2.06
3.47
26.98
4.41
6.71
94
0.14
Bookvalue per sh$
0.14
0.15
0.14
0.14
0.15
0.16
0.17
0.16
0.16
0.15
0.17
(0.30%)
0.95%
—
0.05
FCF per share$
0.13
0.12
0.12
0.11
0.10
0.09
0.09
0.10
0.11
0.12
0.18
2.50%
(1.04%)
—
0.09
Dividend per sh$
0.09
0.10
0.09
0.09
0.08
0.08
0.07
0.08
0.08
0.08
0.04
0.22%
(1.35%)
—
5.08
Div yield (avg)%
26.16
23.71
25.83
26.91
25.71
26.02
25.22
23.70
25.36
27.06
18.72
25.36
25.77
48
28.34
Payout ratio%
15.17
12.50
9.63
11.49
13.13
13.97
15.90
13.02
12.01
10.95
13.05
13.02
12.76
80
11.08
Shares (diluted)M
10.90
10.75
11.80
10.94
11.54
12.90
11.83
12.74
11.74
10.73
11.02
(1.44%)
(0.48%)
26
10.82
Buyback yield%
25.30
26.78
26.96
25.26
23.15
20.23
17.27
18.71
20.42
22.60
23.36
20.23
22.88
39
0.163
D/E ratiox
1.690
1.652
1.891
1.870
1.937
1.993
1.899
1.759
1.811
2.043
0.797
1.899
1.880
86
0.809
Enterprise value$M
2.684
2.751
2.862
3.083
3.563
3.970
4.418
5.129
5.190
5.197
3.758
7.84%
8.27%
42
5.898
LT debt$M
6.128
6.822
7.196
6.598
7.219
6.866
7.573
8.120
8.817
8.047
3.232
2.20%
1.89%
75
Revenue
$8.015M
1.79%
1.00×
Cost of revenue
$4.134M
1.67%
0.99×
Operating expenses
$1.744M
1.77%
1.00×