0.100
Revenue$M
0.886
0.967
1.029
1.116
1.214
1.289
1.414
1.515
1.644
1.780
0.107
7.96%
7.98%
86
10.97
Revenue growth%
25.03
24.51
25.77
25.57
27.18
27.04
29.50
30.34
32.27
32.98
23.90
30.34
27.11
37
6.27
Gross margin%
17.03
16.76
16.52
18.48
16.04
17.49
19.81
17.81
16.17
17.87
24.17
17.81
17.26
28
22.33
Operating margin%
5.84
3.82
6.28
8.21
8.85
6.45
9.14
11.27
12.04
14.39
3.28
11.27
8.53
77
10.16
Net margin%
21.99
21.30
18.67
21.47
18.55
20.56
18.31
20.44
20.02
20.43
18.48
20.43
20.44
6
7.812
P/E ratio (avg)x
24.96
26.39
26.42
24.35
23.62
25.03
27.00
28.29
27.47
28.96
10.71
27.47
26.41
31
36.82
EV/EBITx
30.69
30.56
33.64
37.76
42.30
45.34
41.48
43.12
41.26
43.34
14.41
43.12
41.37
47
9.96
FCF yield (avg)%
4.77
6.24
6.94
4.23
5.90
5.39
7.35
7.83
9.00
8.58
8.26
7.83
6.59
18
15.59
FCF margin%
5.24
2.29
1.19
2.58
3.70
2.85
2.53
0.64
3.38
1.86
25.33
2.53
2.56
10
1.133
FCF / Net incomex
1.311
1.427
1.515
1.372
1.268
1.157
1.278
1.263
1.272
1.225
0.439
1.263
1.275
83
17.37
ROIC%
8.96
7.60
5.02
4.30
2.13
4.39
1.85
4.18
5.76
7.36
10.94
4.39
4.71
46
17.39
Return on equity%
28.12
29.98
29.31
30.34
28.42
30.84
30.69
33.44
32.12
31.55
7.96
31.55
30.52
6
5.20
Return on assets%
20.09
17.38
17.49
14.96
16.83
16.90
15.11
14.26
15.45
13.65
19.87
15.11
16.14
93
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.56%
0.48%
—
13.66
EPS growth%
8.12
5.25
5.28
6.17
3.30
0.80
2.99
0.91
0.40
0.40
24.34
0.80
3.15
88
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.17%)
0.60%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(8.26%)
(2.09%)
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.35%
3.16%
—
17.06
Div yield (avg)%
9.16
7.39
8.34
7.33
5.98
3.89
6.38
4.73
6.37
7.85
12.59
6.37
6.85
47
18.04
Payout ratio%
0.98
3.82
0.98
2.02
0.40
0.40
3.29
3.46
1.62
2.81
9.67
2.81
1.82
22
102.0
Shares (diluted)M
93.01
104.2
114.2
127.3
132.9
149.5
146.4
144.6
156.0
159.0
100.0
3.66%
5.82%
59
13.89
Buyback yield%
18.10
16.09
17.15
16.29
19.21
20.54
17.89
14.89
12.80
14.89
15.43
14.89
16.72
64
1.397
D/E ratiox
0.824
0.894
0.987
1.086
0.989
0.961
1.053
0.953
0.975
0.978
1.339
0.975
0.976
20
0.766
Enterprise value$M
0.238
0.228
0.226
0.246
0.266
0.301
0.325
0.294
0.267
0.254
1.012
(0.92%)
1.07%
75
0.856
LT debt$M
1.531
1.447
1.500
1.721
1.753
1.825
2.008
2.039
1.961
2.236
1.033
4.98%
5.51%
43
Revenue
$1.780M
7.98%
1.00×
Cost of revenue
$1.078M
8.03%
1.00×
Operating expenses
$0.279M
7.93%
1.00×