0.284
Revenue$M
0.513
0.528
0.552
0.566
0.594
0.626
0.642
0.661
0.695
0.293
0.326
4.21%
3.51%
45
16.77
Revenue growth%
25.33
25.68
27.83
26.09
27.43
27.18
25.25
24.94
26.55
26.12
14.99
26.55
25.88
14
22.95
Gross margin%
10.58
9.76
8.20
10.12
8.20
8.00
5.04
7.28
5.50
24.32
12.79
7.28
8.20
34
22.66
Operating margin%
9.00
7.05
6.29
7.91
5.88
5.93
8.64
6.60
9.17
9.94
7.55
6.60
7.28
36
9.83
Net margin%
21.77
23.16
22.41
19.78
21.39
23.44
25.49
27.07
24.75
23.67
22.16
24.75
22.79
66
22.34
P/E ratio (avg)x
22.70
25.14
25.23
26.44
28.41
31.77
34.13
38.48
36.45
13.02
9.532
34.13
27.42
89
23.65
EV/EBITx
36.81
36.38
42.53
49.61
51.92
60.43
60.05
70.51
76.06
29.23
37.31
60.43
50.77
63
27.39
FCF yield (avg)%
5.13
2.84
0.40
0.40
2.34
2.69
1.78
3.66
6.47
4.71
29.30
2.69
2.77
81
18.22
FCF margin%
28.90
29.78
31.09
31.08
28.24
29.14
30.32
28.41
29.87
7.36
26.35
29.14
29.46
44
0.401
FCF / Net incomex
1.072
1.013
0.955
0.875
0.771
0.780
0.834
0.852
0.720
1.668
0.436
0.780
0.864
40
26.68
ROIC%
17.98
18.40
21.15
18.51
19.65
19.39
20.66
21.90
22.30
15.36
15.00
20.66
19.52
39
15.31
Return on equity%
6.64
9.02
9.09
10.12
10.10
9.24
8.01
10.40
8.83
11.77
22.08
9.24
9.13
15
18.40
Return on assets%
24.06
24.67
22.42
19.93
18.57
19.26
19.98
19.74
16.76
25.89
25.08
19.26
19.95
13
0.01
EPS$
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.01
0.01
12.00%
9.99%
—
28.83
EPS growth%
15.16
12.67
15.60
12.89
11.74
12.98
14.09
13.87
11.63
17.96
16.25
12.98
12.94
11
0.02
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.02
0.02
6.36%
7.17%
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.01
4.91%
5.29%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.02
4.03%
3.36%
—
21.17
Div yield (avg)%
29.80
28.98
28.44
26.51
23.64
20.89
21.69
21.27
20.22
24.66
19.15
21.27
25.08
67
13.00
Payout ratio%
5.51
2.89
1.69
1.12
1.47
2.54
4.43
7.39
8.69
26.11
27.47
4.43
3.66
14
23.03
Shares (diluted)M
22.84
24.74
23.68
23.86
24.77
21.86
20.35
18.65
16.48
22.93
22.94
(7.14%)
(2.08%)
9
22.74
Buyback yield%
4.08
1.16
4.02
6.93
4.18
4.67
2.39
0.65
1.83
8.14
3.90
2.39
4.05
92
0.940
D/E ratiox
1.316
1.253
1.264
1.200
1.367
1.413
1.354
1.323
1.518
0.815
0.499
1.367
1.339
60
0.136
Enterprise value$M
0.645
0.705
0.711
0.795
0.877
1.027
1.114
1.101
1.237
0.584
0.119
9.25%
6.80%
30
0.240
LT debt$M
0.493
0.430
0.447
0.445
0.464
0.485
0.480
0.500
0.551
0.137
0.438
4.37%
1.01%
81
Revenue
$0.695M
3.51%
1.00×
Cost of revenue
$0.393M
3.38%
0.99×
Operating expenses
$0.078M
2.89%
0.94×
Goodwill & intangibles
18.61%
Property and equipment
16.05%