1.972
Revenue$M
2.479
2.559
2.601
2.728
2.860
2.876
2.978
3.113
3.207
3.226
2.054
2.43%
3.08%
34
11.64
Revenue growth%
24.59
22.26
24.16
22.72
24.17
26.46
26.69
24.98
25.92
24.48
7.78
25.92
24.53
17
14.33
Gross margin%
1.30
0.40
0.40
1.60
4.04
3.52
2.64
1.40
2.70
2.28
24.52
2.64
1.94
45
9.05
Operating margin%
19.94
19.23
20.96
19.67
18.77
17.15
14.30
13.36
15.91
18.20
14.50
15.91
18.49
43
4.82
Net margin%
14.46
13.90
10.91
9.02
6.23
5.83
3.60
3.97
6.55
8.69
4.89
5.83
7.62
22
12.21
P/E ratio (avg)x
12.22
14.06
14.09
15.50
18.34
20.73
22.15
22.61
26.38
27.10
29.14
22.61
19.53
80
15.19
EV/EBITx
5.469
6.017
5.779
6.204
6.659
7.030
8.000
8.539
9.669
10.91
13.58
8.539
6.844
30
28.25
FCF yield (avg)%
19.03
18.49
21.31
20.86
18.42
16.04
14.71
14.00
15.42
13.64
19.11
14.71
17.23
94
8.52
FCF margin%
3.89
6.78
4.19
4.28
2.08
0.40
0.40
2.61
3.62
2.18
2.64
2.18
3.11
58
0.516
FCF / Net incomex
1.830
2.209
2.452
2.553
2.883
3.405
3.338
3.764
3.722
4.480
1.700
3.722
3.111
64
13.73
ROIC%
24.18
26.86
26.02
24.97
22.26
22.29
21.47
22.82
23.12
23.38
28.12
22.82
23.25
69
10.36
Return on equity%
31.51
31.82
30.72
29.52
28.64
26.60
29.33
26.99
27.46
25.79
7.43
26.99
28.99
29
17.21
Return on assets%
2.76
5.38
6.42
4.98
6.99
9.04
10.42
10.67
8.88
10.90
18.74
10.42
7.94
63
0.01
EPS$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.02%
6.12%
—
21.59
EPS growth%
16.78
15.20
16.32
19.11
17.82
19.03
16.60
16.50
19.44
22.41
20.63
19.03
17.30
77
0.01
Bookvalue per sh$
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.02
10.63%
10.05%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
2.59%
2.75%
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(1.66%)
(1.08%)
—
12.48
Div yield (avg)%
10.18
7.64
7.37
8.30
10.02
12.64
14.40
11.93
13.69
12.45
29.15
12.64
11.06
40
12.27
Payout ratio%
4.78
5.02
4.47
4.90
7.22
5.55
6.39
5.40
5.45
5.09
19.05
5.45
5.25
33
72.03
Shares (diluted)M
85.45
77.80
71.49
66.42
63.97
57.46
59.25
65.13
60.29
58.00
71.04
(1.94%)
(3.78%)
34
28.29
Buyback yield%
4.47
4.36
4.80
2.24
2.79
1.90
0.40
2.29
0.40
0.40
27.82
0.40
2.27
91
1.264
D/E ratiox
1.671
1.457
1.523
1.518
1.315
1.177
1.169
1.072
1.122
1.167
0.841
1.167
1.246
55
2.062
Enterprise value$M
2.867
3.168
3.490
4.078
4.414
4.569
4.859
5.291
4.916
5.215
1.743
3.39%
5.47%
60
0.982
LT debt$M
0.835
0.829
0.939
0.866
0.866
0.949
0.964
0.896
0.866
0.926
1.367
1.36%
0.87%
89
Revenue
$3.226M
3.08%
1.00×
Cost of revenue
$2.258M
3.08%
1.00×
Operating expenses
$0.603M
3.27%
1.02×