1.149
Revenue$M
2.427
2.606
2.774
3.014
3.262
3.556
3.834
4.043
4.324
1.231
1.241
7.48%
7.07%
64
25.99
Revenue growth%
16.74
15.63
13.31
15.84
18.80
16.62
16.72
14.65
11.97
7.11
16.22
16.62
15.73
74
29.27
Gross margin%
24.99
23.39
23.91
25.89
28.48
31.32
28.82
27.41
29.83
23.43
20.28
28.82
26.65
94
4.82
Operating margin%
12.31
13.38
14.24
13.49
14.28
11.80
11.22
12.39
11.06
16.19
25.42
11.80
12.35
33
15.61
Net margin%
14.10
12.24
11.33
8.44
11.37
10.28
7.52
5.10
4.54
16.90
22.13
7.52
10.80
16
22.65
P/E ratio (avg)x
15.30
16.26
15.71
16.29
16.03
15.55
15.57
15.74
15.84
33.53
28.51
15.74
15.73
91
30.74
EV/EBITx
16.29
17.23
18.61
18.98
21.83
20.48
22.54
22.26
21.35
15.80
35.81
21.83
19.73
47
19.09
FCF yield (avg)%
11.98
9.41
9.06
10.66
12.65
12.13
14.86
12.31
14.26
24.64
14.35
12.65
12.22
36
27.43
FCF margin%
9.20
9.82
12.67
15.64
12.78
13.88
12.52
11.64
14.39
9.36
2.12
12.78
12.59
50
0.972
FCF / Net incomex
0.884
0.928
0.893
0.878
0.870
0.888
0.792
0.703
0.676
0.745
0.610
0.792
0.881
76
16.25
ROIC%
26.64
27.20
26.57
24.04
25.31
25.97
28.50
29.93
30.55
21.95
4.21
28.50
26.61
32
9.85
Return on equity%
5.07
5.09
5.22
2.36
1.28
0.40
1.25
2.28
1.74
25.73
14.80
1.28
2.32
32
28.63
Return on assets%
18.48
20.42
19.29
16.48
13.65
11.13
12.54
11.86
9.65
26.59
12.07
11.86
15.06
26
0.04
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
0.04
0.67%
(0.64%)
—
24.87
EPS growth%
28.66
28.97
26.03
27.41
27.01
28.19
30.69
28.35
26.70
9.99
20.78
28.19
28.27
88
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.04
0.04
(3.17%)
(3.89%)
—
0.02
FCF per share$
0.02
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.04
1.87%
(1.45%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(5.97%)
(2.40%)
—
5.02
Div yield (avg)%
30.48
29.48
28.57
29.21
28.89
27.02
28.26
27.02
26.90
21.90
27.98
27.02
28.73
82
16.69
Payout ratio%
7.82
6.81
9.32
6.61
4.80
2.47
4.30
7.03
7.30
11.54
19.56
4.80
6.92
48
46.27
Shares (diluted)M
26.23
24.33
25.16
26.40
24.26
20.87
17.86
16.08
15.67
46.57
46.22
(9.91%)
(7.91%)
65
21.78
Buyback yield%
3.98
4.37
6.17
8.36
6.72
6.43
5.82
5.85
6.35
4.49
2.51
6.35
6.01
88
1.676
D/E ratiox
0.693
0.818
0.820
0.787
0.821
0.788
0.878
1.021
1.050
1.255
0.487
0.878
0.819
68
0.740
Enterprise value$M
5.959
7.025
8.172
8.268
8.571
8.208
8.604
8.629
10.12
1.192
2.795
4.13%
7.84%
64
1.683
LT debt$M
1.330
1.485
1.460
1.662
1.906
2.204
2.308
2.191
2.359
1.590
3.676
7.26%
6.75%
15
Revenue
$4.324M
7.07%
1.00×
Cost of revenue
$2.066M
6.91%
0.99×
Operating expenses
$1.052M
7.58%
1.05×
Property and equipment
18.93%