0.096
Revenue$M
0.067
0.074
0.079
0.085
0.091
0.098
0.105
0.112
0.122
0.132
0.100
7.83%
8.02%
84
25.15
Revenue growth%
0.40
0.97
0.40
0.40
3.13
4.67
4.90
4.01
5.91
7.31
13.32
4.90
3.57
40
12.82
Gross margin%
14.93
12.80
14.85
12.16
10.77
9.39
9.80
11.02
10.54
11.03
22.58
10.54
11.02
34
22.95
Operating margin%
16.96
18.75
20.80
21.02
23.74
23.47
23.47
25.27
26.09
27.03
2.09
25.27
23.47
61
26.93
Net margin%
15.42
14.40
13.23
11.26
13.06
10.61
7.99
9.49
7.27
5.06
29.09
7.99
10.94
37
24.45
P/E ratio (avg)x
56.14
54.82
61.38
71.06
79.83
81.34
82.55
78.47
78.13
76.68
34.82
78.47
77.40
61
21.52
EV/EBITx
12.52
12.61
12.10
11.11
11.36
11.13
11.76
10.78
12.10
11.92
33.87
11.76
11.84
70
3.21
FCF yield (avg)%
18.83
16.75
16.33
13.81
16.50
16.83
18.51
17.98
18.33
18.21
14.94
18.21
17.41
83
5.87
FCF margin%
12.57
14.48
15.34
13.73
11.56
13.51
16.12
18.96
20.84
22.12
29.35
18.96
14.91
25
1.031
FCF / Net incomex
0.891
0.890
0.826
0.937
1.021
1.148
1.099
1.069
1.072
1.110
1.788
1.099
1.045
5
26.84
ROIC%
7.39
9.54
9.27
8.37
5.74
4.99
5.00
2.01
0.40
0.40
21.59
2.01
5.37
20
23.27
Return on equity%
21.29
23.63
22.57
19.91
17.91
16.23
18.11
15.42
15.54
16.34
20.44
16.23
18.01
45
6.78
Return on assets%
5.45
3.72
6.19
8.41
8.88
11.21
8.71
9.06
9.83
6.91
25.32
9.06
8.56
79
0.01
EPS$
0.03
0.04
0.04
0.05
0.06
0.07
0.07
0.09
0.10
0.09
0.01
9.67%
12.68%
—
26.96
EPS growth%
13.75
15.17
16.70
19.18
19.56
17.53
18.53
18.70
18.82
20.49
15.38
18.70
18.62
27
0.02
Bookvalue per sh$
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.02
10.68%
9.13%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.07%
2.77%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
—
9.94%
8.24%
—
28.13
Div yield (avg)%
23.26
21.07
21.92
20.71
23.07
22.18
24.02
24.55
24.51
23.08
28.27
24.02
23.07
80
9.32
Payout ratio%
26.38
26.80
27.92
25.92
28.24
25.70
26.86
26.38
26.73
29.57
23.29
26.73
26.77
38
2.059
Shares (diluted)M
2.408
2.422
2.737
3.023
3.073
2.991
3.281
3.792
3.936
4.585
1.962
8.33%
7.07%
22
14.28
Buyback yield%
8.56
8.43
9.47
11.49
13.56
13.06
13.96
15.28
15.94
17.07
28.64
15.28
13.31
89
0.297
D/E ratiox
1.420
1.387
1.254
1.239
1.192
1.270
1.160
1.214
1.236
1.174
0.515
1.214
1.238
56
0.028
Enterprise value$M
0.183
0.210
0.230
0.218
0.236
0.238
0.236
0.230
0.256
0.283
0.092
3.73%
5.98%
39
0.087
LT debt$M
0.066
0.066
0.065
0.059
0.059
0.058
0.059
0.064
0.064
0.056
0.043
(0.95%)
(1.20%)
37
Revenue
$0.132M
8.02%
1.00×
Cost of revenue
$0.093M
8.02%
1.00×
Operating expenses
$0.029M
8.60%
1.06×