2.284
Revenue$M
5.327
5.749
6.218
6.732
7.270
8.039
8.616
9.315
10.09
10.80
2.555
8.24%
8.05%
17
24.09
Revenue growth%
14.62
13.44
12.40
10.61
12.58
13.00
15.73
14.57
15.52
14.64
19.86
14.64
14.01
92
16.71
Gross margin%
20.37
19.72
18.07
16.00
18.73
17.02
19.26
19.93
18.39
16.44
8.08
18.39
18.56
70
12.12
Operating margin%
7.26
5.30
7.97
9.42
7.55
8.57
10.25
8.71
11.07
8.35
28.01
8.71
8.46
80
2.95
Net margin%
4.83
2.79
4.91
4.16
4.04
4.60
5.09
6.95
7.47
8.03
18.70
6.95
4.87
15
31.92
P/E ratio (avg)x
12.11
11.79
13.23
14.70
16.82
15.77
16.85
16.66
17.10
19.20
15.96
16.85
16.22
67
24.95
EV/EBITx
55.39
61.78
61.75
67.36
79.21
82.14
86.97
94.38
93.14
111.1
30.45
93.14
80.67
69
28.66
FCF yield (avg)%
9.03
7.38
9.82
12.67
10.67
10.81
8.68
9.36
10.24
7.95
11.49
9.36
9.59
42
23.43
FCF margin%
25.91
28.05
29.18
27.93
29.13
27.85
27.87
28.23
29.52
29.84
28.26
28.23
28.14
35
1.785
FCF / Net incomex
1.858
1.776
1.758
1.835
1.808
1.924
2.008
2.126
2.164
1.929
0.641
2.008
1.891
71
16.04
ROIC%
26.92
28.42
27.73
29.52
32.30
31.96
30.43
30.41
33.38
33.00
28.19
31.96
30.42
17
21.42
Return on equity%
30.43
30.38
28.64
25.83
27.07
27.45
29.44
31.39
32.69
32.89
29.11
31.39
29.91
56
4.52
Return on assets%
4.61
2.49
2.70
2.45
1.67
0.40
0.40
0.40
0.40
1.24
6.70
0.40
1.45
51
—
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
—
5.63%
3.69%
—
17.81
EPS growth%
12.91
10.41
8.68
5.80
7.65
4.71
2.83
0.45
3.02
2.27
4.71
2.83
5.25
91
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
(4.87%)
(4.56%)
—
0.03
FCF per share$
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
3.48%
2.71%
—
0.03
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.27%)
(2.88%)
—
16.94
Div yield (avg)%
21.41
19.63
18.60
19.92
22.26
25.08
26.52
29.01
31.16
34.16
21.35
29.01
23.67
68
4.88
Payout ratio%
4.91
7.17
5.78
3.10
3.46
4.65
2.51
2.11
4.82
6.60
8.44
4.65
4.73
43
84.60
Shares (diluted)M
130.6
129.0
148.3
168.0
190.4
226.6
265.1
261.0
310.4
308.7
85.98
10.15%
9.08%
30
18.72
Buyback yield%
18.56
18.33
18.75
17.44
15.85
13.51
15.30
13.98
15.12
16.62
14.65
15.12
16.23
54
0.795
D/E ratiox
0.683
0.597
0.567
0.516
0.495
0.524
0.443
0.420
0.455
0.490
1.242
0.455
0.505
53
5.291
Enterprise value$M
5.629
5.437
6.347
6.553
7.723
8.827
9.888
9.968
10.10
11.23
7.737
7.77%
8.68%
5
3.207
LT debt$M
7.118
8.149
9.485
11.38
13.31
13.35
13.16
15.71
16.50
18.36
6.683
6.65%
10.81%
18
Revenue
$10.80M
8.05%
1.00×
Cost of revenue
$7.560M
8.05%
1.00×
Operating expenses
$1.374M
8.09%
1.00×