4.859
Revenue$M
2.076
2.287
2.531
2.740
2.918
3.186
3.492
3.744
4.007
4.380
5.096
8.46%
8.86%
83
21.53
Revenue growth%
4.19
6.16
6.43
4.14
6.60
6.73
9.37
6.49
7.23
4.80
8.57
6.73
6.46
45
19.29
Gross margin%
6.50
7.51
7.11
8.90
8.47
9.02
9.86
9.43
11.05
10.35
27.14
9.86
8.96
71
10.31
Operating margin%
5.73
7.41
8.82
6.92
6.33
8.26
7.36
9.26
6.98
9.72
20.28
8.26
7.39
77
7.28
Net margin%
29.37
28.08
28.85
27.92
26.39
25.13
23.99
26.46
26.26
24.90
20.50
25.13
26.42
74
24.39
P/E ratio (avg)x
35.04
36.47
40.10
41.45
46.56
45.31
44.99
50.05
52.78
51.80
16.69
50.05
45.15
89
19.76
EV/EBITx
31.83
35.53
35.43
32.18
34.23
35.23
36.00
35.73
32.63
31.93
17.75
35.23
34.73
82
5.69
FCF yield (avg)%
27.37
28.15
30.16
27.46
27.99
26.55
23.82
26.10
26.07
23.59
27.57
26.07
26.96
39
23.16
FCF margin%
0.40
1.05
0.40
2.94
4.44
6.15
5.68
3.50
0.80
0.40
7.05
3.50
1.99
73
1.010
FCF / Net incomex
1.819
1.794
1.947
1.941
2.035
2.296
2.443
2.418
2.476
2.688
0.503
2.443
2.166
70
14.99
ROIC%
5.18
3.83
4.24
2.49
5.16
5.83
8.17
6.23
4.40
6.82
21.10
6.23
5.17
93
2.80
Return on equity%
28.84
30.39
28.46
27.36
25.12
25.29
25.15
27.08
27.49
25.15
27.51
25.29
27.22
21
21.50
Return on assets%
17.77
15.49
18.43
21.32
20.43
20.94
21.12
19.01
19.57
17.55
20.47
19.57
19.29
83
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
7.39%
6.37%
—
12.51
EPS growth%
21.12
21.64
22.40
22.26
24.29
25.76
25.99
27.23
27.83
25.91
13.04
25.99
25.03
63
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
(6.24%)
(3.67%)
—
0.02
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
1.40%
0.52%
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.06%)
(0.47%)
—
5.47
Div yield (avg)%
7.56
4.94
7.92
8.55
11.23
13.43
10.90
11.60
13.17
10.65
26.26
11.60
10.78
62
14.39
Payout ratio%
5.25
5.25
7.96
5.30
5.36
8.32
8.55
7.71
5.03
3.15
6.91
7.71
5.33
51
108.7
Shares (diluted)M
81.62
75.38
71.52
67.16
61.13
67.72
65.27
61.09
62.08
66.15
109.4
1.59%
(3.07%)
21
12.54
Buyback yield%
20.21
21.06
20.68
21.91
23.29
25.78
28.00
26.00
25.01
24.23
10.37
25.78
23.76
52
0.116
D/E ratiox
1.560
1.621
1.885
1.803
1.772
1.860
1.965
1.916
2.066
2.084
0.997
1.965
1.873
70
0.697
Enterprise value$M
4.170
4.078
4.445
4.058
4.066
4.640
4.765
4.864
4.966
5.344
2.636
5.62%
3.50%
79
1.601
LT debt$M
0.594
0.594
0.665
0.708
0.822
0.886
0.955
1.053
1.180
1.357
0.316
10.56%
8.91%
86
Revenue
$4.380M
8.86%
1.00×
Cost of revenue
$3.066M
8.86%
1.00×
Operating expenses
$0.633M
8.93%
1.01×