0.865
Revenue$M
1.185
1.223
1.286
1.333
1.367
1.468
1.543
1.593
1.695
1.770
0.959
5.29%
4.65%
43
16.73
Revenue growth%
22.75
22.09
20.93
20.06
22.63
22.03
20.49
23.01
20.72
18.16
27.72
20.72
21.48
5
16.42
Gross margin%
7.44
5.94
6.28
7.31
10.14
7.69
5.11
3.79
4.60
1.90
18.29
4.60
6.11
58
24.97
Operating margin%
14.21
13.06
12.39
10.28
8.83
9.15
10.63
11.49
8.82
9.92
25.86
9.92
10.46
47
9.63
Net margin%
2.16
3.01
1.33
2.86
5.59
5.05
2.46
2.33
1.28
2.04
29.62
2.33
2.39
49
8.171
P/E ratio (avg)x
54.12
59.68
66.77
64.23
61.32
64.54
69.70
74.35
87.10
85.28
11.99
74.35
65.66
33
29.11
EV/EBITx
40.21
43.66
49.69
54.92
58.22
56.28
55.31
60.30
59.22
68.12
15.89
59.22
55.79
87
12.01
FCF yield (avg)%
27.03
24.06
23.29
25.56
23.39
24.59
24.41
27.35
30.27
27.78
11.12
27.35
25.07
92
6.50
FCF margin%
20.22
22.93
24.70
22.52
25.07
27.91
26.32
25.83
22.92
22.48
22.27
25.83
23.81
68
0.515
FCF / Net incomex
0.587
0.667
0.727
0.773
0.774
0.833
0.946
1.031
0.958
1.084
1.462
0.958
0.804
64
16.54
ROIC%
8.46
9.57
9.35
11.68
12.82
10.65
9.66
10.89
12.09
13.76
29.74
10.89
10.77
58
3.22
Return on equity%
10.52
13.18
15.26
16.31
14.27
16.67
14.59
12.03
9.99
7.78
27.16
12.03
13.73
81
14.35
Return on assets%
4.41
1.42
0.40
0.40
0.40
2.24
4.66
2.70
5.64
7.36
23.25
4.66
2.47
13
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.89%
8.27%
—
5.40
EPS growth%
2.89
1.47
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
17.89
0.40
0.40
58
0.01
Bookvalue per sh$
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.02
6.79%
6.01%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.02%
5.45%
—
—
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
(6.69%)
(5.37%)
—
16.82
Div yield (avg)%
15.28
17.18
17.85
20.40
19.69
20.84
20.91
19.85
21.71
23.31
29.30
20.91
20.13
83
18.90
Payout ratio%
26.43
28.57
28.85
29.26
26.94
28.41
28.46
31.40
31.72
34.69
14.99
31.40
28.71
57
50.87
Shares (diluted)M
41.26
40.89
38.97
35.95
31.68
34.23
30.49
30.36
27.41
24.12
50.86
(5.31%)
(5.74%)
5
18.22
Buyback yield%
4.37
5.90
5.61
6.45
6.27
8.63
9.37
8.29
5.44
7.90
11.42
8.29
6.36
71
0.318
D/E ratiox
2.357
2.251
2.335
2.557
2.445
2.731
2.891
3.150
3.049
3.097
0.275
3.049
2.644
87
0.708
Enterprise value$M
0.288
0.307
0.341
0.354
0.345
0.370
0.426
0.401
0.380
0.369
0.130
1.37%
2.57%
31
1.012
LT debt$M
0.524
0.506
0.516
0.566
0.561
0.552
0.577
0.551
0.557
0.639
1.359
2.64%
3.27%
69
Revenue
$1.770M
4.65%
1.00×
Cost of revenue
$0.978M
4.64%
1.00×
Operating expenses
$0.366M
5.11%
1.05×