2.816
Revenue$M
2.421
2.586
2.819
2.940
3.143
3.364
3.572
3.775
4.037
4.284
2.985
6.39%
6.33%
77
24.73
Revenue growth%
18.99
16.56
15.56
13.20
15.88
18.58
17.20
17.97
20.78
23.43
26.67
18.58
17.58
13
20.67
Gross margin%
24.40
23.88
23.09
25.65
28.15
29.47
30.20
27.41
24.68
26.22
18.32
27.41
25.93
68
2.35
Operating margin%
21.40
23.91
22.56
22.40
22.70
22.69
20.53
18.19
19.81
20.73
13.81
20.53
21.90
75
17.91
Net margin%
27.43
27.49
29.55
28.51
28.59
27.76
30.48
29.12
31.59
29.84
2.75
29.84
28.86
12
33.29
P/E ratio (avg)x
16.32
18.36
20.73
20.38
21.80
23.73
25.70
24.38
27.30
26.40
31.68
25.70
22.76
48
20.76
EV/EBITx
23.40
23.36
26.52
28.86
29.51
29.61
29.02
31.44
34.63
32.98
16.25
31.44
29.26
64
4.39
FCF yield (avg)%
15.92
15.38
18.10
15.82
16.25
13.86
14.24
15.20
14.17
16.04
24.61
14.24
15.60
5
3.84
FCF margin%
21.29
19.54
21.32
19.06
17.90
15.11
14.11
15.30
15.64
12.73
17.97
15.11
16.77
21
0.695
FCF / Net incomex
1.228
1.245
1.383
1.542
1.730
1.941
1.794
1.812
1.825
1.661
1.253
1.812
1.695
6
25.51
ROIC%
4.34
3.30
3.62
2.95
5.03
6.52
5.74
4.89
3.48
2.21
21.16
4.89
3.98
47
7.62
Return on equity%
14.15
13.25
15.59
16.85
18.00
20.83
21.56
23.46
26.15
28.61
2.24
23.46
19.42
35
24.28
Return on assets%
25.80
26.74
29.08
30.83
29.03
28.84
31.31
30.85
33.34
33.06
3.29
31.31
29.95
70
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(6.57%)
(3.94%)
—
12.73
EPS growth%
9.09
6.60
7.17
5.60
5.03
4.08
1.23
0.40
0.40
3.31
27.96
1.23
4.56
64
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
7.71%
4.76%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
—
0.01
(5.45%)
(5.38%)
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
—
3.30%
5.70%
—
24.05
Div yield (avg)%
17.89
17.62
20.50
22.13
24.19
23.52
21.22
23.63
22.83
25.32
3.88
23.52
22.48
40
12.21
Payout ratio%
10.44
9.73
9.15
9.56
8.76
10.03
8.90
8.39
9.87
7.47
27.75
8.90
9.35
86
166.8
Shares (diluted)M
190.7
183.5
193.2
191.6
184.5
188.9
170.9
168.9
178.7
190.2
164.9
0.61%
0.19%
73
14.19
Buyback yield%
11.78
14.54
14.87
17.70
16.33
13.38
13.96
15.10
12.55
12.84
3.31
13.38
14.25
23
0.577
D/E ratiox
1.412
1.629
1.812
1.934
2.022
2.034
1.895
2.008
2.303
2.140
0.182
2.034
1.971
47
1.576
Enterprise value$M
5.206
5.911
6.498
5.947
6.521
7.351
6.661
6.531
7.061
6.807
1.002
0.86%
2.31%
95
0.399
LT debt$M
0.726
0.755
0.796
0.890
0.949
0.884
1.011
1.065
0.995
1.123
3.966
3.42%
5.56%
58
Revenue
$4.284M
6.33%
1.00×
Cost of revenue
$2.629M
6.45%
1.01×
Operating expenses
$0.645M
6.41%
1.01×