0.119
Revenue$M
0.192
0.196
0.207
0.213
0.221
0.228
0.232
0.238
0.247
0.256
0.127
2.99%
3.28%
28
15.20
Revenue growth%
9.07
7.92
5.36
3.33
0.66
3.53
4.25
5.14
3.90
5.08
22.58
4.25
4.67
54
9.85
Gross margin%
11.63
10.29
12.65
13.33
12.21
13.09
10.73
10.53
9.17
7.24
28.04
10.53
11.18
76
25.02
Operating margin%
3.43
5.52
7.78
8.90
8.68
7.82
7.37
6.81
7.18
4.80
12.50
7.18
7.28
47
7.19
Net margin%
23.51
24.16
21.24
23.82
24.04
22.62
21.89
20.12
19.03
20.95
19.95
20.95
22.25
71
10.60
P/E ratio (avg)x
13.79
15.18
16.22
15.77
15.12
15.70
14.81
14.08
13.47
13.48
35.08
14.08
14.96
52
24.12
EV/EBITx
43.02
43.10
46.45
49.55
54.03
60.10
66.37
69.09
72.05
85.12
22.38
69.09
57.07
91
13.09
FCF yield (avg)%
28.34
30.12
28.36
25.38
27.69
25.17
25.60
27.63
29.97
30.26
2.02
27.63
28.02
50
26.53
FCF margin%
19.32
19.93
22.81
23.04
24.99
24.91
25.92
25.91
24.42
21.88
4.80
24.91
23.73
48
0.601
FCF / Net incomex
2.047
2.292
2.599
2.806
3.280
3.683
3.936
4.018
4.098
4.401
1.275
4.018
3.482
44
25.89
ROIC%
13.94
15.84
13.39
12.81
14.20
13.57
13.95
11.98
12.62
12.47
29.28
12.62
13.48
32
24.79
Return on equity%
1.70
3.90
5.77
8.14
10.05
12.58
10.37
12.06
12.16
13.68
11.25
12.16
10.21
43
13.14
Return on assets%
14.78
15.84
13.72
11.55
9.70
11.54
10.97
8.77
6.42
6.60
17.71
8.77
11.25
24
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.44%
2.84%
—
18.03
EPS growth%
28.27
27.96
28.54
31.22
31.62
33.31
35.84
36.80
38.84
37.09
9.48
36.80
32.47
35
0.02
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
2.90%
0.87%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
5.76%
6.64%
—
0.02
Dividend per sh$
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
—
(0.90%)
0.56%
—
8.08
Div yield (avg)%
23.41
26.32
26.85
29.04
29.07
30.47
31.33
28.36
26.29
25.78
26.29
28.36
27.60
57
29.65
Payout ratio%
9.81
12.40
14.69
16.04
17.19
17.27
18.41
18.75
15.95
18.91
22.85
18.41
16.61
71
2.253
Shares (diluted)M
2.630
2.673
2.740
2.529
2.583
2.745
2.827
2.711
2.545
2.880
2.264
2.20%
1.03%
90
28.62
Buyback yield%
24.20
25.56
24.59
26.86
25.30
26.81
24.49
22.35
19.38
16.45
9.76
22.35
24.54
26
0.212
D/E ratiox
1.092
1.279
1.200
1.388
1.453
1.441
1.608
1.786
1.861
1.755
0.899
1.755
1.447
23
0.075
Enterprise value$M
0.229
0.215
0.251
0.288
0.274
0.316
0.363
0.345
0.336
0.339
0.149
4.32%
5.06%
83
0.015
LT debt$M
0.269
0.299
0.344
0.377
0.415
0.416
0.418
0.413
0.394
0.384
0.176
(1.53%)
5.06%
58
Revenue
$0.256M
3.28%
1.00×
Cost of revenue
$0.179M
3.40%
1.01×
Operating expenses
$0.040M
2.80%
0.95×
Goodwill & intangibles
14.57%