0.934
Revenue$M
0.562
0.581
0.592
0.607
0.633
0.676
0.718
0.764
0.806
0.838
0.989
5.77%
4.52%
42
9.35
Revenue growth%
24.16
25.45
22.49
24.63
27.40
24.52
25.40
25.97
24.78
24.24
18.42
24.78
24.71
78
17.03
Gross margin%
11.01
8.82
9.18
11.30
13.44
14.25
13.59
10.75
13.62
14.87
17.69
13.62
12.37
71
20.69
Operating margin%
4.06
3.76
2.31
4.09
4.30
4.28
6.13
9.07
7.44
6.75
16.97
6.75
4.29
43
15.77
Net margin%
14.91
17.43
14.54
13.86
16.43
14.02
15.92
18.17
21.10
20.92
20.86
18.17
16.18
43
22.23
P/E ratio (avg)x
24.90
24.50
26.90
29.73
28.54
30.85
32.15
34.10
34.42
31.78
14.92
32.15
30.29
39
20.96
EV/EBITx
40.02
40.11
42.50
39.56
40.21
39.16
36.98
40.44
45.35
46.29
15.75
40.44
40.16
52
26.54
FCF yield (avg)%
30.80
27.96
29.77
28.32
26.59
29.00
30.58
28.13
26.74
24.30
8.64
28.13
28.22
77
27.06
FCF margin%
11.03
8.22
5.89
6.65
7.52
6.75
7.64
6.45
8.64
6.98
11.25
6.98
7.25
80
0.505
FCF / Net incomex
0.270
0.267
0.264
0.290
0.264
0.234
0.218
0.214
0.226
0.210
1.621
0.218
0.249
83
12.77
ROIC%
17.21
16.13
16.63
15.21
16.55
18.80
18.62
19.50
20.60
23.44
5.26
19.50
17.92
18
19.98
Return on equity%
26.66
26.20
25.75
27.37
27.91
27.44
25.39
23.56
21.22
21.06
11.23
23.56
25.97
12
18.37
Return on assets%
6.65
7.78
7.18
8.30
8.87
6.00
6.60
6.47
3.79
6.25
21.20
6.25
6.63
14
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
3.81%
5.12%
—
24.20
EPS growth%
15.80
14.85
16.51
16.47
19.23
20.22
22.40
20.03
17.82
16.95
9.50
20.03
17.38
46
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.20%)
(5.81%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
7.99%
5.61%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.64%
9.08%
—
6.96
Div yield (avg)%
23.63
25.52
27.80
25.48
26.03
24.21
25.56
25.49
24.98
23.69
15.73
24.98
25.49
69
22.97
Payout ratio%
28.99
26.83
24.27
25.02
26.99
25.85
27.21
26.44
24.72
24.54
2.15
25.85
26.14
12
90.47
Shares (diluted)M
79.53
75.57
71.97
69.23
73.66
76.39
66.90
71.44
68.73
66.23
91.29
(2.11%)
(1.55%)
41
5.80
Buyback yield%
9.53
11.78
11.22
8.34
10.35
10.39
8.77
7.45
7.74
5.67
16.12
7.74
9.15
42
0.176
D/E ratiox
0.628
0.628
0.718
0.668
0.753
0.751
0.870
0.955
0.886
0.828
0.672
0.870
0.752
90
0.310
Enterprise value$M
0.338
0.342
0.319
0.343
0.331
0.355
0.356
0.353
0.315
0.327
0.677
(0.22%)
(1.68%)
48
0.197
LT debt$M
0.795
0.865
0.872
0.826
0.831
0.907
0.821
0.925
0.843
0.857
0.462
0.62%
0.75%
60
Revenue
$0.838M
4.52%
1.00×
Cost of revenue
$0.424M
4.43%
0.99×
Operating expenses
$0.153M
4.91%
1.04×