7.551
Revenue$M
12.81
13.31
13.78
14.30
14.67
15.22
15.52
15.98
15.87
16.34
8.229
2.18%
2.59%
56
5.07
Revenue growth%
17.15
14.37
13.25
11.53
9.85
12.54
12.03
11.99
9.32
11.70
24.90
11.99
12.01
42
8.97
Gross margin%
7.57
10.04
10.84
8.82
6.59
4.56
4.85
5.08
6.14
4.45
21.45
4.85
6.37
34
12.54
Operating margin%
24.66
25.68
24.36
24.76
22.53
24.82
27.54
28.27
30.52
28.28
5.58
28.27
25.25
10
18.55
Net margin%
28.76
30.92
30.93
33.49
33.37
31.98
30.51
28.09
28.45
30.27
26.64
30.27
30.72
33
19.39
P/E ratio (avg)x
44.56
43.21
49.89
49.45
49.74
58.76
57.93
57.67
57.96
56.57
10.84
57.93
53.23
89
36.07
EV/EBITx
17.24
15.91
15.69
14.21
15.67
15.89
16.09
17.62
19.23
16.93
19.16
16.93
16.00
66
16.64
FCF yield (avg)%
8.15
10.53
11.88
12.80
12.13
11.39
10.92
11.21
9.21
10.71
5.95
10.92
11.07
34
22.37
FCF margin%
27.72
28.97
27.73
26.67
24.02
22.40
23.35
25.55
23.62
23.85
13.40
23.62
24.79
51
1.342
FCF / Net incomex
1.154
1.062
1.053
0.924
0.820
0.733
0.795
0.835
0.747
0.819
0.884
0.795
0.827
51
14.95
ROIC%
2.90
4.92
6.50
5.00
2.65
2.54
5.46
4.59
4.23
2.49
18.11
4.23
4.41
76
20.58
Return on equity%
16.73
18.56
15.97
13.13
14.81
12.63
15.62
13.07
15.43
12.50
21.00
13.07
15.12
29
22.75
Return on assets%
13.96
16.26
13.71
12.80
14.63
12.36
14.29
13.43
11.56
12.03
23.21
12.36
13.57
69
0.01
EPS$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
6.90%
6.39%
—
18.53
EPS growth%
29.81
27.00
24.75
23.03
20.31
21.43
22.14
22.61
20.39
18.24
22.74
21.43
22.37
54
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(2.66%)
(3.89%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
10.04%
5.99%
—
0.01
Dividend per sh$
0.01
—
—
—
—
—
—
—
—
—
0.01
3.54%
(1.99%)
—
4.97
Div yield (avg)%
29.09
28.67
31.31
34.24
36.10
37.89
35.72
37.65
37.19
34.22
8.34
37.19
34.98
11
5.49
Payout ratio%
4.90
7.24
8.43
7.22
9.03
11.14
11.75
10.37
7.78
10.04
25.80
10.37
8.73
33
0.523
Shares (diluted)B
0.881
0.956
0.964
1.086
1.118
1.301
1.312
1.335
1.377
1.615
0.522
7.63%
6.26%
16
6.16
Buyback yield%
10.47
10.70
13.35
10.66
12.65
11.26
13.86
16.44
15.08
17.78
9.58
15.08
13.00
81
0.317
D/E ratiox
1.475
1.389
1.515
1.683
1.920
1.932
2.069
2.039
2.169
2.402
1.587
2.069
1.926
92
7.823
Enterprise value$M
4.516
4.556
4.823
5.525
6.401
7.364
7.868
8.070
9.643
10.78
2.391
10.98%
9.10%
8
4.304
LT debt$M
4.081
4.003
3.987
3.802
3.241
3.084
3.099
3.336
2.942
3.157
2.037
(0.52%)
(3.22%)
62
Revenue
$16.34M
2.59%
1.00×
Cost of revenue
$10.85M
2.68%
1.01×
Operating expenses
$3.325M
2.40%
0.98×