28.27
Revenue$M
11.79
13.04
13.84
15.24
16.19
17.38
19.09
20.75
22.41
24.33
31.45
8.48%
8.47%
55
10.58
Revenue growth%
7.56
5.54
7.90
10.42
13.37
12.26
12.06
11.76
11.89
12.63
27.55
12.06
11.83
17
2.46
Gross margin%
9.72
12.42
13.59
14.60
14.39
14.33
12.96
15.66
13.14
14.86
7.73
14.33
13.96
10
16.42
Operating margin%
26.53
28.69
30.27
32.50
34.21
36.38
34.70
36.53
35.06
33.23
17.77
35.06
33.72
82
19.12
Net margin%
10.64
10.55
8.00
8.61
8.49
9.88
7.31
7.30
8.75
10.94
29.75
8.75
8.68
36
9.730
P/E ratio (avg)x
24.69
24.38
23.03
23.71
21.70
20.02
20.12
17.01
18.04
15.26
14.64
18.04
20.91
6
35.02
EV/EBITx
17.12
17.21
16.69
16.91
17.05
17.15
17.52
18.26
20.01
19.41
10.82
18.26
17.18
37
2.41
FCF yield (avg)%
4.36
5.63
8.32
9.53
7.21
4.87
6.64
6.94
5.52
5.76
5.37
5.76
6.20
67
12.55
FCF margin%
7.42
9.49
6.74
8.39
9.58
8.97
7.69
8.61
10.63
12.72
15.70
8.97
8.79
8
0.778
FCF / Net incomex
1.723
1.717
1.811
2.119
2.410
2.371
2.706
2.640
2.513
2.761
0.374
2.640
2.391
79
19.91
ROIC%
23.93
21.75
18.93
20.98
20.19
17.86
16.50
13.81
16.55
16.35
18.00
16.50
18.40
9
14.07
Return on equity%
1.63
0.40
0.40
0.40
0.40
2.50
0.80
0.40
0.40
0.40
15.04
0.40
0.40
11
19.89
Return on assets%
14.29
15.29
17.95
20.27
17.37
15.81
16.56
13.80
12.35
9.44
11.52
13.80
15.55
94
—
EPS$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
2.06%
4.82%
—
10.19
EPS growth%
25.48
27.98
25.38
25.75
27.13
25.81
23.38
24.21
25.67
24.37
26.85
24.37
25.57
94
0.01
Bookvalue per sh$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.85%
7.63%
—
—
FCF per share$
0.01
—
0.01
—
—
—
—
—
—
—
0.01
(7.97%)
(6.48%)
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
10.64%
6.13%
—
8.15
Div yield (avg)%
32.29
31.65
29.22
28.96
29.15
26.81
29.30
26.68
23.78
25.52
7.16
26.68
29.06
30
15.46
Payout ratio%
21.80
20.65
18.51
19.63
18.68
18.49
20.58
20.53
19.15
16.76
10.65
19.15
19.39
91
1.892
Shares (diluted)B
1.672
1.665
1.516
1.526
1.296
1.233
1.050
1.068
1.009
1.001
1.863
(5.04%)
(4.62%)
55
20.91
Buyback yield%
22.42
21.39
20.01
20.24
17.59
20.45
20.83
18.04
16.05
16.88
3.54
18.04
20.12
8
1.651
D/E ratiox
0.910
0.966
1.121
1.242
1.372
1.390
1.438
1.411
1.470
1.533
0.365
1.438
1.381
27
7.700
Enterprise value$M
29.68
28.42
28.84
28.28
28.76
26.98
26.97
30.36
28.46
27.34
22.52
(1.01%)
(0.08%)
89
17.94
LT debt$M
18.66
17.25
17.12
15.76
17.16
15.38
14.96
14.58
13.79
13.96
2.298
(4.04%)
(2.01%)
54
Revenue
$24.33M
8.47%
1.00×
Cost of revenue
$16.42M
8.51%
1.00×
Operating expenses
$2.804M
8.52%
1.00×