0.090
Revenue$M
0.204
0.220
0.238
0.258
0.274
0.294
0.319
0.343
0.369
0.094
0.098
7.44%
7.77%
61
29.60
Revenue growth%
19.75
21.33
23.04
22.54
20.42
18.25
18.98
20.97
23.36
26.88
19.53
20.42
21.15
53
7.80
Gross margin%
26.72
25.49
24.69
26.32
26.97
29.36
27.26
29.28
27.64
6.04
16.56
27.64
26.84
93
2.60
Operating margin%
17.33
17.92
19.86
19.14
19.92
17.39
15.68
17.69
19.30
12.47
11.02
17.69
18.03
30
15.90
Net margin%
10.99
9.29
12.08
14.97
14.25
12.01
13.89
15.35
12.98
15.48
22.47
13.89
12.53
15
14.11
P/E ratio (avg)x
13.73
13.94
15.37
16.78
16.10
16.93
17.82
18.64
17.07
32.09
17.60
17.07
16.44
28
20.00
EV/EBITx
47.95
55.51
58.15
65.71
73.07
78.73
80.20
93.95
95.27
27.37
32.10
80.20
69.39
26
17.54
FCF yield (avg)%
5.61
6.05
4.42
3.21
5.61
3.04
4.67
2.54
1.08
9.95
13.07
3.04
4.54
12
28.47
FCF margin%
14.86
13.30
11.86
9.93
12.79
9.97
9.74
12.67
14.02
6.06
24.35
12.67
12.73
71
1.218
FCF / Net incomex
2.194
2.625
3.086
3.329
3.480
4.083
4.790
5.709
6.430
1.182
0.372
4.790
3.405
57
22.10
ROIC%
21.20
20.52
18.11
20.72
23.42
23.45
21.97
22.45
25.06
16.12
2.23
23.42
22.21
6
26.81
Return on equity%
12.68
12.62
13.14
11.84
9.68
9.80
7.52
7.40
4.69
13.75
28.63
7.52
10.82
56
14.27
Return on assets%
29.23
29.12
27.95
27.04
29.30
27.71
26.42
27.42
24.70
12.75
28.91
27.42
27.83
47
0.01
EPS$
—
—
—
—
—
—
—
—
—
0.01
0.01
(3.55%)
(2.78%)
—
19.65
EPS growth%
16.02
15.75
14.79
15.84
12.90
11.34
10.33
8.35
7.74
26.86
5.72
10.33
13.84
60
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
4.80%
2.87%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
3.60%
4.01%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
0.28%
(0.57%)
—
8.34
Div yield (avg)%
22.50
21.97
22.23
23.92
25.05
22.92
25.40
23.17
21.72
27.44
6.87
23.17
22.71
28
28.05
Payout ratio%
0.40
1.39
0.52
0.40
3.04
1.19
0.40
2.53
1.80
14.34
13.51
1.80
0.86
91
35.66
Shares (diluted)M
54.47
53.94
60.66
70.68
78.20
77.90
76.91
90.33
101.6
36.58
36.62
7.52%
7.99%
25
4.99
Buyback yield%
13.69
14.41
14.23
11.97
13.69
11.91
11.62
11.57
10.52
13.82
29.84
11.62
11.94
28
0.946
D/E ratiox
0.777
0.751
0.670
0.726
0.724
0.702
0.775
0.805
0.854
0.791
1.790
0.775
0.763
57
0.139
Enterprise value$M
0.093
0.102
0.105
0.095
0.092
0.084
0.088
0.080
0.077
0.208
0.293
(4.17%)
(3.54%)
23
0.079
LT debt$M
0.413
0.402
0.405
0.434
0.464
0.460
0.516
0.541
0.648
0.022
0.243
8.35%
6.96%
65
Revenue
$0.369M
7.77%
1.00×
Cost of revenue
$0.237M
7.63%
0.99×
Operating expenses
$0.067M
8.06%
1.03×