0.117
Revenue$M
0.184
0.190
0.200
0.207
0.220
0.231
0.244
0.257
0.265
0.122
0.136
4.99%
4.19%
55
5.56
Revenue growth%
3.43
4.97
2.86
0.50
2.33
2.33
1.86
3.23
1.08
12.37
9.99
2.33
2.33
28
23.81
Gross margin%
0.41
2.64
3.87
5.01
3.93
2.55
5.40
3.81
3.15
4.27
19.81
3.81
3.48
39
19.23
Operating margin%
4.03
2.18
0.40
0.40
0.40
1.82
2.65
2.07
4.05
11.54
6.41
2.07
2.12
67
4.05
Net margin%
18.60
18.52
17.95
15.78
18.32
17.35
16.08
14.76
17.58
14.11
27.56
17.35
17.76
71
9.028
P/E ratio (avg)x
37.33
36.58
43.30
49.43
56.43
56.37
54.94
66.06
72.85
22.40
12.80
56.43
52.19
40
16.65
EV/EBITx
7.935
8.112
8.128
8.229
9.116
9.985
10.23
9.522
9.561
36.92
20.52
9.561
8.673
20
17.19
FCF yield (avg)%
25.48
25.49
28.49
27.08
24.30
25.31
24.79
22.97
21.47
10.66
21.57
24.30
25.40
87
29.79
FCF margin%
29.36
26.97
29.67
26.73
28.15
30.59
28.86
31.25
33.60
2.79
11.23
30.59
29.11
81
1.613
FCF / Net incomex
1.416
1.567
1.661
1.764
1.708
1.705
1.929
2.146
2.443
1.084
1.698
1.929
1.707
13
29.22
ROIC%
8.56
6.01
3.53
5.64
5.55
4.50
6.50
6.99
4.32
20.88
5.84
5.55
5.82
28
5.42
Return on equity%
2.20
3.65
4.71
5.39
7.26
9.28
9.08
6.11
7.56
12.48
25.82
7.56
5.75
73
4.81
Return on assets%
20.90
21.14
19.34
21.37
21.34
23.57
24.67
24.81
27.65
13.36
11.64
24.67
21.44
49
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.07%
4.25%
—
22.50
EPS growth%
11.15
12.45
12.40
14.93
13.49
13.89
11.32
8.43
7.80
25.42
13.75
11.32
11.86
52
—
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
—
0.01
7.81%
8.47%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
0.01
0.01
(3.76%)
(3.70%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.84%
10.96%
—
29.35
Div yield (avg)%
7.42
8.07
5.56
3.82
3.96
4.52
5.56
6.90
9.76
4.92
16.15
5.56
5.56
78
25.25
Payout ratio%
18.53
20.81
18.66
19.47
19.70
16.82
18.98
16.02
14.56
29.44
25.75
16.82
18.82
15
12.62
Shares (diluted)M
17.93
19.77
23.31
23.08
25.75
29.73
28.78
32.70
37.51
11.97
12.54
10.20%
8.34%
53
21.89
Buyback yield%
23.89
24.60
23.63
21.28
22.34
23.53
26.39
26.13
29.03
12.30
4.31
26.13
24.08
22
0.583
D/E ratiox
0.423
0.439
0.410
0.363
0.349
0.388
0.350
0.345
0.354
1.583
0.632
0.350
0.375
63
0.223
Enterprise value$M
0.202
0.181
0.190
0.176
0.190
0.202
0.218
0.227
0.238
0.101
0.197
6.19%
1.73%
38
0.291
LT debt$M
0.166
0.154
0.163
0.155
0.136
0.118
0.129
0.117
0.121
0.274
0.080
(4.91%)
(3.12%)
88
Revenue
$0.265M
4.19%
1.00×
Cost of revenue
$0.142M
4.35%
1.02×
Operating expenses
$0.053M
4.03%
0.98×