0.853
Revenue$M
1.688
1.802
1.895
2.013
2.139
2.252
2.455
2.605
2.756
2.958
0.877
6.69%
6.50%
20
7.00
Revenue growth%
11.77
9.99
12.06
11.87
12.81
15.17
14.30
13.14
14.79
16.54
22.75
14.79
12.98
78
17.56
Gross margin%
2.62
1.21
2.62
4.55
3.64
3.87
6.59
4.06
5.07
6.59
22.53
5.07
3.96
57
28.59
Operating margin%
15.88
15.67
16.82
16.94
19.25
17.50
18.93
20.16
21.66
21.91
23.87
20.16
18.22
60
4.16
Net margin%
30.06
31.98
34.07
36.75
38.56
41.09
43.87
43.12
43.51
41.20
4.21
43.12
39.82
11
22.49
P/E ratio (avg)x
25.60
24.89
23.10
23.45
25.11
22.80
24.41
24.00
20.94
19.81
9.663
22.80
23.73
68
8.801
EV/EBITx
8.051
7.744
9.140
10.45
12.15
13.30
12.86
14.53
15.42
16.97
10.61
14.53
12.51
16
9.58
FCF yield (avg)%
30.84
28.73
31.37
33.47
34.19
35.90
35.82
32.96
33.73
36.64
12.22
35.82
33.60
91
16.28
FCF margin%
24.40
25.04
27.45
30.31
30.30
30.88
29.19
28.44
25.58
26.43
8.24
28.44
27.95
63
1.035
FCF / Net incomex
0.936
1.027
0.988
1.090
1.242
1.371
1.367
1.278
1.416
1.430
0.153
1.371
1.260
73
24.48
ROIC%
28.88
29.69
27.45
25.26
27.44
29.50
31.40
32.69
29.84
30.57
5.33
30.57
29.59
55
4.77
Return on equity%
8.57
10.68
8.20
6.99
8.02
10.79
8.20
10.89
13.76
13.87
11.84
10.89
9.62
11
15.51
Return on assets%
9.20
6.23
5.81
3.97
3.02
2.29
5.23
5.71
5.13
4.72
11.21
5.13
5.18
24
0.05
EPS$
0.08
0.09
0.09
0.08
0.09
0.09
0.10
0.09
0.10
0.12
0.05
6.19%
4.99%
—
3.43
EPS growth%
5.65
2.88
1.53
0.49
0.48
2.45
5.23
3.66
3.87
4.70
21.47
3.87
3.27
49
0.08
Bookvalue per sh$
0.16
0.18
0.18
0.19
0.19
0.22
0.24
0.23
0.24
0.23
0.07
4.06%
4.29%
—
0.13
FCF per share$
0.12
0.13
0.13
0.14
0.13
0.15
0.17
0.19
0.18
0.18
0.07
6.27%
3.44%
—
0.13
Dividend per sh$
0.14
0.13
0.12
0.13
0.14
0.13
0.15
0.16
0.16
0.16
0.10
3.44%
2.96%
—
6.40
Div yield (avg)%
1.12
3.08
1.20
3.80
4.61
3.88
5.15
4.42
3.94
4.42
28.27
4.42
3.91
76
4.94
Payout ratio%
20.78
18.76
17.59
14.68
13.20
13.61
13.64
11.08
10.38
12.56
9.81
12.56
13.62
46
13.91
Shares (diluted)M
21.63
25.12
30.17
33.02
38.37
45.73
50.22
52.08
52.27
52.21
14.25
6.35%
9.36%
79
14.58
Buyback yield%
13.46
11.83
13.67
13.35
12.26
10.33
8.78
7.53
7.14
9.91
7.85
8.78
11.08
26
0.461
D/E ratiox
1.720
1.675
1.715
1.843
1.959
2.071
2.441
2.473
2.509
2.825
0.297
2.473
2.015
43
0.250
Enterprise value$M
0.525
0.573
0.611
0.715
0.700
0.762
0.894
1.048
1.251
1.419
1.520
15.18%
11.16%
56
1.154
LT debt$M
1.113
1.193
1.189
1.130
1.093
1.254
1.364
1.520
1.696
1.664
0.187
8.76%
3.50%
78
Revenue
$2.958M
6.50%
1.00×
Cost of revenue
$1.359M
6.42%
0.99×
Operating expenses
$0.592M
6.90%
1.04×