0.668
Revenue$M
0.759
0.797
0.859
0.929
0.987
1.057
1.115
1.194
1.284
1.370
0.701
6.78%
6.69%
56
21.22
Revenue growth%
27.94
29.29
26.67
25.97
23.10
22.78
22.41
22.06
19.89
21.52
4.20
22.06
22.94
27
14.17
Gross margin%
17.39
19.85
18.06
21.06
20.75
18.26
17.32
15.94
15.76
16.58
22.46
16.58
17.72
45
22.70
Operating margin%
24.69
24.38
24.16
25.41
25.62
24.16
24.69
24.97
27.81
30.72
2.36
24.97
24.83
11
2.83
Net margin%
2.91
3.48
2.46
3.44
6.33
9.00
11.87
14.13
14.68
16.05
11.07
14.13
7.67
76
7.050
P/E ratio (avg)x
51.40
48.68
49.82
47.31
53.02
52.28
60.49
65.48
62.65
67.47
28.41
62.65
52.65
29
35.15
EV/EBITx
42.50
44.15
53.32
59.09
64.55
78.31
92.84
96.59
113.8
122.7
20.94
96.59
71.43
13
21.24
FCF yield (avg)%
23.29
22.41
20.67
18.00
19.77
22.59
23.08
20.39
21.99
21.81
14.42
21.99
21.90
12
23.86
FCF margin%
2.52
3.27
2.23
3.04
5.89
8.72
9.97
11.07
11.35
8.97
11.56
9.97
7.31
20
0.158
FCF / Net incomex
1.385
1.346
1.580
1.742
1.662
1.948
2.174
2.052
2.130
2.331
0.833
2.130
1.845
51
25.41
ROIC%
18.41
17.42
17.91
18.83
20.58
19.15
21.12
23.45
21.56
21.51
4.18
21.51
19.87
77
27.32
Return on equity%
9.66
12.40
13.07
13.57
14.15
16.20
13.60
14.92
14.27
11.55
15.40
14.27
13.58
34
21.61
Return on assets%
35.21
37.88
38.68
39.33
40.05
37.93
39.30
38.43
38.59
35.62
29.38
38.43
38.51
49
0.03
EPS$
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.03
4.49%
5.50%
—
9.64
EPS growth%
10.97
8.29
8.88
11.10
8.56
7.89
5.05
5.51
5.51
7.79
18.46
5.51
8.09
13
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.75%
8.40%
—
0.01
FCF per share$
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.02
11.51%
9.15%
—
0.01
Dividend per sh$
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.09
0.02
7.69%
7.32%
—
8.24
Div yield (avg)%
11.33
8.97
10.73
12.49
11.11
9.33
9.40
9.57
10.21
9.80
14.95
9.57
10.00
15
17.84
Payout ratio%
12.66
12.75
14.40
14.87
14.02
11.41
12.41
15.32
18.13
20.99
4.79
15.32
14.21
70
41.50
Shares (diluted)M
32.24
35.73
36.13
36.34
36.67
35.00
35.16
37.80
38.76
39.49
41.24
1.49%
2.55%
16
4.03
Buyback yield%
3.27
0.85
2.92
5.68
5.44
3.69
5.90
6.42
6.60
7.53
20.22
6.42
5.56
75
0.585
D/E ratiox
0.718
0.720
0.646
0.613
0.615
0.558
0.582
0.556
0.554
0.601
1.395
0.558
0.607
50
1.206
Enterprise value$M
1.567
1.645
1.558
1.394
1.369
1.376
1.368
1.323
1.348
1.399
0.182
0.45%
(1.58%)
9
1.524
LT debt$M
0.724
0.668
0.640
0.567
0.577
0.541
0.537
0.469
0.452
0.487
0.738
(3.33%)
(4.43%)
16
Revenue
$1.370M
6.69%
1.00×
Cost of revenue
$0.779M
6.69%
1.00×
Operating expenses
$0.191M
6.81%
1.01×