2.927
Revenue$M
7.022
7.303
7.718
7.946
8.562
9.166
9.711
10.35
10.78
3.073
3.621
6.29%
5.70%
71
7.83
Revenue growth%
13.65
15.58
18.13
21.08
18.63
21.44
22.19
22.95
20.32
28.23
20.59
21.44
19.48
12
18.58
Gross margin%
23.02
21.22
20.51
22.28
21.89
21.39
20.27
22.78
23.97
28.03
11.31
21.89
22.08
90
23.82
Operating margin%
4.71
7.05
8.84
6.05
8.23
9.14
6.49
8.34
5.97
20.64
27.03
8.23
6.77
58
7.59
Net margin%
28.79
30.62
31.54
31.62
30.32
31.02
29.25
28.48
28.78
20.97
20.93
29.25
29.79
45
22.77
P/E ratio (avg)x
55.12
58.88
63.61
73.99
78.22
86.75
101.4
116.1
137.5
35.62
17.70
101.4
76.10
63
13.96
EV/EBITx
16.23
14.61
14.40
12.88
12.38
12.43
10.58
11.23
10.87
16.63
33.40
11.23
12.65
18
13.33
FCF yield (avg)%
6.53
9.22
10.70
13.33
14.45
16.67
17.56
18.17
19.83
12.72
11.23
17.56
13.89
57
16.98
FCF margin%
3.23
3.02
3.32
4.05
4.66
2.85
1.69
0.40
1.64
8.15
7.52
1.69
2.93
39
0.254
FCF / Net incomex
0.509
0.500
0.456
0.501
0.475
0.489
0.435
0.461
0.459
1.543
1.478
0.461
0.482
23
29.51
ROIC%
3.75
1.51
3.11
1.54
2.05
3.34
2.61
1.41
1.74
14.66
13.20
2.05
2.33
36
28.29
Return on equity%
26.41
24.56
26.82
24.81
24.06
23.28
24.08
21.21
21.25
26.48
16.04
23.28
24.07
55
2.43
Return on assets%
21.52
21.46
21.58
19.80
16.84
17.86
19.10
16.58
17.06
5.17
29.27
17.06
19.45
24
0.01
EPS$
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.01
0.01
8.72%
8.95%
—
6.43
EPS growth%
16.66
14.30
13.72
12.21
11.38
11.33
14.17
15.98
15.15
8.50
26.80
14.17
13.96
94
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
0.01
8.72%
5.08%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.08%)
3.13%
—
0.02
Dividend per sh$
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.01
0.01
9.46%
6.39%
—
24.87
Div yield (avg)%
2.57
2.36
1.71
1.74
0.40
0.40
0.40
1.12
0.40
20.20
2.21
0.40
1.42
75
18.04
Payout ratio%
21.03
21.48
23.73
26.40
26.30
24.91
25.27
27.07
26.12
11.49
24.97
26.12
25.09
90
152.3
Shares (diluted)M
129.7
139.0
138.7
140.0
126.5
120.9
124.9
124.2
111.8
160.5
161.0
(4.40%)
(2.17%)
59
22.44
Buyback yield%
6.40
8.37
8.46
11.20
13.04
12.21
14.52
16.35
18.21
2.71
21.68
14.52
11.71
26
1.674
D/E ratiox
1.080
1.253
1.211
1.297
1.269
1.458
1.651
1.759
1.928
0.603
0.487
1.651
1.283
22
6.165
Enterprise value$M
3.057
2.999
2.725
2.763
2.732
2.695
2.480
2.560
2.471
1.294
3.431
(2.21%)
(3.77%)
90
0.799
LT debt$M
2.959
3.081
3.620
3.984
4.027
4.453
5.154
5.824
6.725
2.273
7.756
11.04%
9.18%
70
Revenue
$10.78M
5.70%
1.00×
Cost of revenue
$7.491M
5.66%
1.00×
Operating expenses
$1.955M
6.48%
1.08×