2.464
Revenue$M
3.182
3.443
3.714
4.016
4.248
4.463
4.830
5.173
5.476
5.734
2.696
6.18%
6.64%
60
27.16
Revenue growth%
26.24
28.00
26.64
25.24
22.93
22.99
22.55
20.27
18.16
15.56
16.44
20.27
22.96
23
4.64
Gross margin%
22.45
24.55
26.32
26.77
25.49
28.46
26.76
29.59
30.09
28.22
26.21
28.46
26.76
31
12.07
Operating margin%
14.74
13.53
15.77
16.77
17.80
18.36
19.38
21.00
22.43
22.69
23.93
21.00
18.08
14
8.05
Net margin%
11.62
12.93
13.23
11.14
8.44
9.70
9.07
9.48
10.19
8.86
8.43
9.48
9.94
78
21.24
P/E ratio (avg)x
17.32
17.26
20.06
20.90
22.79
26.83
30.54
35.73
36.60
37.17
7.381
35.73
24.81
75
28.87
EV/EBITx
30.40
29.96
35.84
36.30
41.51
46.93
47.72
57.68
68.18
72.66
18.76
57.68
44.22
61
25.80
FCF yield (avg)%
26.28
24.15
26.59
29.22
30.96
29.07
31.45
31.23
28.96
30.18
8.97
30.18
29.14
38
15.94
FCF margin%
3.39
5.79
6.24
4.69
5.56
3.35
5.19
5.62
6.67
7.72
28.31
5.62
5.59
50
0.202
FCF / Net incomex
2.142
2.212
2.286
2.364
2.543
2.462
2.566
2.835
2.711
2.803
1.391
2.711
2.503
7
20.36
ROIC%
24.12
26.64
26.39
28.91
27.42
27.46
30.24
27.83
30.78
29.23
8.65
29.23
27.65
12
6.46
Return on equity%
27.34
28.00
26.77
29.64
29.09
26.69
24.27
26.93
27.06
25.10
9.41
26.69
26.99
7
2.43
Return on assets%
11.69
11.23
11.73
12.67
14.04
16.07
17.52
17.62
19.90
21.82
13.05
17.62
15.06
64
0.08
EPS$
0.08
0.08
0.08
0.08
0.07
0.07
0.08
0.08
0.07
0.08
0.08
0.30%
(1.05%)
—
26.94
EPS growth%
31.96
34.38
33.85
33.41
34.46
35.35
33.23
36.21
36.38
35.30
3.33
35.35
34.42
24
0.03
Bookvalue per sh$
0.08
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.11
(3.23%)
(1.64%)
—
0.08
FCF per share$
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.09
0.10
0.10
0.04
5.96%
3.69%
—
0.04
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.10
(5.43%)
(2.12%)
—
21.71
Div yield (avg)%
8.66
7.03
5.29
6.85
9.74
9.05
8.83
10.37
13.14
12.94
15.94
10.37
8.94
67
12.82
Payout ratio%
0.40
1.09
4.01
5.01
5.80
5.63
6.45
4.50
3.16
4.13
6.90
4.50
4.32
21
20.94
Shares (diluted)M
27.24
30.22
34.65
37.15
39.61
44.63
43.26
41.82
46.57
51.05
21.48
5.20%
6.84%
17
7.99
Buyback yield%
2.77
4.98
3.13
2.24
3.86
6.00
3.43
1.83
0.45
1.95
11.63
1.95
2.95
38
0.155
D/E ratiox
0.482
0.500
0.559
0.649
0.706
0.660
0.697
0.736
0.803
0.804
0.659
0.736
0.678
24
1.982
Enterprise value$M
5.687
6.771
6.753
7.821
7.975
7.788
8.717
9.358
11.00
12.34
4.767
9.11%
9.41%
82
5.367
LT debt$M
0.554
0.563
0.517
0.570
0.596
0.578
0.560
0.634
0.727
0.808
0.460
6.26%
3.11%
26
Revenue
$5.734M
6.64%
1.00×
Cost of revenue
$3.074M
6.70%
1.01×
Operating expenses
$1.255M
6.93%
1.03×