0.047
Revenue$M
0.056
0.060
0.064
0.068
0.073
0.078
0.081
0.088
0.094
0.101
0.050
6.58%
6.98%
48
11.44
Revenue growth%
25.68
23.81
21.19
19.20
20.38
21.98
19.13
19.53
18.49
21.09
8.93
19.53
20.73
63
11.59
Gross margin%
2.64
4.83
6.26
6.97
4.04
3.27
2.86
5.55
8.34
8.15
19.69
5.55
5.19
37
21.30
Operating margin%
12.06
14.57
15.80
16.50
18.75
18.31
17.22
18.40
21.04
21.24
29.32
18.40
17.77
75
15.37
Net margin%
9.38
9.32
11.70
14.31
16.31
19.07
20.90
19.17
20.64
21.50
8.20
20.64
17.69
87
26.83
P/E ratio (avg)x
25.14
29.29
29.39
28.62
27.97
31.73
37.59
40.81
41.22
42.34
36.29
40.81
30.56
50
21.20
EV/EBITx
18.53
18.99
21.95
24.52
23.52
22.62
23.20
24.70
25.91
28.12
19.46
24.70
23.36
62
29.58
FCF yield (avg)%
5.99
8.46
11.36
11.66
11.20
10.98
8.17
8.49
11.42
11.82
23.98
10.98
11.09
43
9.57
FCF margin%
5.72
3.06
4.73
3.05
0.87
0.40
3.07
5.90
5.76
3.76
2.08
3.76
3.42
58
1.030
FCF / Net incomex
0.811
0.792
0.778
0.780
0.708
0.679
0.608
0.614
0.575
0.581
0.775
0.608
0.694
22
8.92
ROIC%
6.36
8.62
11.20
10.76
8.23
6.73
6.50
3.71
0.72
0.40
10.27
3.71
6.61
49
20.62
Return on equity%
10.17
9.27
8.35
8.63
11.12
13.37
15.85
16.99
19.92
18.02
21.82
16.99
12.25
45
10.27
Return on assets%
5.68
4.00
1.81
3.50
3.57
0.97
1.06
0.40
0.40
0.40
22.42
0.40
1.43
56
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
6.87%
4.24%
—
23.11
EPS growth%
21.48
19.98
18.87
18.87
17.69
20.41
19.47
21.28
20.34
22.95
24.86
20.41
20.16
26
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
6.60%
7.12%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
—
10.24%
8.58%
—
0.01
Dividend per sh$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
4.69%
6.39%
—
14.37
Div yield (avg)%
31.03
31.01
32.84
35.17
36.57
38.69
41.53
42.90
40.63
42.19
14.52
41.53
37.63
75
9.57
Payout ratio%
6.51
4.58
2.99
0.40
0.40
0.40
2.75
0.40
3.32
0.58
13.58
0.58
1.66
63
7.777
Shares (diluted)M
11.60
13.42
15.54
16.55
16.30
18.86
18.39
20.30
20.91
20.93
7.700
5.13%
5.81%
49
8.56
Buyback yield%
21.45
19.55
20.31
19.41
21.04
22.66
20.11
19.05
16.26
17.04
12.84
19.05
19.83
91
0.521
D/E ratiox
0.862
0.874
0.791
0.878
0.912
0.901
0.996
1.041
1.112
1.021
0.429
1.021
0.907
19
0.060
Enterprise value$M
0.034
0.035
0.039
0.045
0.044
0.046
0.050
0.060
0.072
0.086
0.073
14.16%
10.39%
92
0.017
LT debt$M
0.015
0.016
0.017
0.019
0.019
0.018
0.021
0.021
0.023
0.027
0.027
7.38%
5.57%
67
Revenue
$0.101M
6.98%
1.00×
Cost of revenue
$0.064M
6.86%
0.99×
Operating expenses
$0.010M
6.48%
0.95×
Goodwill & intangibles
18.51%