0.062
Revenue$M
0.096
0.103
0.113
0.121
0.132
0.143
0.152
0.163
0.174
0.191
0.068
7.62%
8.28%
87
18.48
Revenue growth%
13.02
13.00
11.78
12.10
13.69
15.49
14.28
11.72
11.26
11.87
25.64
11.87
12.55
82
6.29
Gross margin%
11.80
14.63
14.78
14.31
16.31
18.86
19.68
21.17
19.43
18.93
7.59
19.43
17.58
59
18.52
Operating margin%
32.18
33.58
35.10
37.78
39.15
39.59
40.22
38.55
40.63
38.56
6.38
39.59
38.56
22
23.56
Net margin%
15.75
12.87
12.90
14.45
15.05
13.94
11.91
14.55
14.35
12.05
18.89
13.94
14.15
68
6.515
P/E ratio (avg)x
4.580
4.411
4.097
4.261
4.379
4.542
4.487
4.014
4.120
4.443
7.173
4.443
4.395
94
23.62
EV/EBITx
16.77
19.21
18.42
17.96
20.84
19.45
21.60
23.18
24.31
26.97
29.84
23.18
20.14
75
2.05
FCF yield (avg)%
18.70
16.23
13.85
11.16
12.98
15.63
18.17
17.45
19.50
21.29
14.38
18.17
16.84
86
21.51
FCF margin%
18.65
18.90
19.82
20.98
23.83
24.27
25.42
24.36
27.04
28.73
29.92
25.42
24.05
30
0.812
FCF / Net incomex
1.031
1.116
1.213
1.150
1.095
1.119
1.275
1.248
1.434
1.481
1.328
1.275
1.181
74
28.88
ROIC%
8.93
7.23
5.31
7.71
8.40
6.49
8.32
6.10
4.16
3.89
18.54
6.10
6.86
31
21.74
Return on equity%
19.89
18.04
15.04
18.02
17.89
19.78
21.68
19.04
19.34
19.45
22.31
19.45
19.19
21
2.41
Return on assets%
10.66
11.37
13.92
11.08
12.02
13.49
14.37
14.53
12.75
10.44
17.04
13.49
12.39
25
—
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
—
6.39%
7.56%
—
2.70
EPS growth%
14.84
16.12
18.69
20.68
19.99
18.03
17.94
18.15
20.49
21.29
2.82
18.15
18.42
29
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
4.15%
4.18%
—
—
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
5.99%
4.18%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.91%
0.98%
—
27.48
Div yield (avg)%
16.95
19.20
19.38
16.99
16.21
16.30
16.82
16.68
15.88
17.61
19.57
16.68
16.88
64
22.04
Payout ratio%
28.96
27.54
28.74
26.48
26.43
24.96
25.45
28.30
31.14
33.24
11.96
28.30
27.92
7
5.505
Shares (diluted)M
7.631
8.674
8.970
10.31
9.711
9.250
10.39
10.01
10.98
10.75
5.633
2.05%
4.05%
22
25.99
Buyback yield%
21.36
19.54
18.53
17.28
16.30
14.67
14.08
11.70
11.95
12.42
21.23
12.42
15.49
70
1.322
D/E ratiox
1.110
1.214
1.108
1.195
1.155
1.226
1.213
1.273
1.182
1.293
0.665
1.226
1.204
16
0.025
Enterprise value$M
0.124
0.116
0.107
0.097
0.097
0.097
0.100
0.104
0.099
0.092
0.015
(1.09%)
(3.57%)
8
0.031
LT debt$M
0.077
0.073
0.072
0.067
0.066
0.057
0.051
0.049
0.047
0.050
0.092
(5.41%)
(4.34%)
50
Revenue
$0.191M
8.28%
1.00×
Cost of revenue
$0.133M
8.37%
1.01×
Operating expenses
$0.029M
8.09%
0.98×