0.453
Revenue$M
1.178
1.238
1.292
1.327
1.384
1.408
1.429
1.493
1.537
0.463
0.501
2.97%
3.25%
70
24.44
Revenue growth%
22.32
24.27
21.42
21.20
23.50
22.03
22.99
22.43
24.89
6.86
25.84
22.99
22.71
44
2.84
Gross margin%
25.82
24.53
27.22
27.08
27.94
30.85
29.89
29.45
30.82
3.22
17.24
29.89
27.58
23
10.61
Operating margin%
16.85
18.91
20.86
22.01
21.54
19.22
18.45
20.57
23.14
28.94
29.44
20.57
19.89
89
24.35
Net margin%
11.62
12.20
10.43
12.74
11.12
8.16
6.01
4.33
1.99
5.26
27.42
6.01
10.77
42
27.71
P/E ratio (avg)x
22.93
22.97
19.63
20.65
18.86
17.14
17.66
16.69
17.59
12.52
23.61
17.59
19.25
65
23.04
EV/EBITx
59.02
60.18
60.75
63.03
74.26
84.33
96.82
96.57
95.01
25.55
29.29
95.01
68.65
66
10.74
FCF yield (avg)%
14.96
17.58
19.57
21.54
18.97
20.06
20.15
20.68
19.77
21.87
18.51
20.06
19.67
91
12.58
FCF margin%
12.22
9.70
10.92
9.23
10.15
7.43
9.46
9.80
9.65
18.19
18.73
9.65
9.75
77
0.806
FCF / Net incomex
1.117
1.139
1.103
1.066
1.147
1.136
1.117
1.069
1.092
1.128
0.119
1.117
1.110
89
29.71
ROIC%
25.82
27.93
25.97
26.28
27.43
27.27
25.49
22.66
20.99
16.09
23.72
25.49
26.09
40
9.69
Return on equity%
13.56
16.55
17.12
15.61
16.87
19.12
21.03
22.75
22.90
12.77
29.98
21.03
17.00
57
4.15
Return on assets%
22.52
22.98
25.14
22.47
21.50
22.81
25.67
24.92
24.71
29.65
5.10
24.71
22.90
42
0.05
EPS$
0.07
0.07
0.06
0.05
0.05
0.04
0.04
0.04
0.03
0.06
0.06
(10.95%)
(9.23%)
—
26.27
EPS growth%
6.33
8.01
10.07
11.02
12.91
14.59
17.12
17.47
20.46
4.01
14.47
17.12
11.97
86
0.04
Bookvalue per sh$
0.08
0.08
0.07
0.08
0.07
0.07
0.07
0.06
0.07
0.03
0.04
(3.01%)
(4.05%)
—
0.05
FCF per share$
0.10
0.10
0.10
0.10
0.10
0.10
0.09
0.10
0.10
0.08
0.10
0.70%
1.28%
—
0.08
Dividend per sh$
0.10
0.10
0.11
0.11
0.12
0.14
0.15
0.16
0.19
0.13
0.10
11.04%
9.29%
—
6.51
Div yield (avg)%
21.09
21.92
22.92
24.80
22.04
20.05
17.47
19.81
19.88
12.24
12.34
19.88
20.57
64
17.30
Payout ratio%
20.49
18.64
18.08
16.14
18.27
20.75
20.98
18.85
17.92
23.02
12.28
18.85
18.75
74
4.585
Shares (diluted)M
7.292
8.131
9.040
9.600
9.374
10.38
10.36
12.04
12.19
4.747
4.489
4.90%
6.61%
65
14.78
Buyback yield%
3.31
1.05
0.40
0.40
0.40
0.40
0.40
0.40
0.40
11.50
28.01
0.40
0.40
36
0.963
D/E ratiox
0.385
0.421
0.458
0.518
0.565
0.566
0.533
0.514
0.505
1.204
1.739
0.533
0.509
43
0.701
Enterprise value$M
0.759
0.672
0.723
0.721
0.751
0.809
0.750
0.716
0.722
0.887
0.642
0.03%
(0.30%)
57
0.836
LT debt$M
0.128
0.140
0.136
0.131
0.126
0.135
0.123
0.122
0.127
0.722
0.281
(0.61%)
(0.51%)
37
Revenue
$1.537M
3.25%
1.00×
Cost of revenue
$0.867M
3.09%
0.99×
Operating expenses
$0.224M
3.41%
1.02×