0.996
Revenue$M
0.740
0.795
0.848
0.910
0.981
1.067
1.147
1.252
1.370
1.466
1.049
8.36%
8.09%
10
13.68
Revenue growth%
5.70
3.56
0.81
1.47
3.15
1.70
0.40
2.68
2.55
0.40
24.22
1.70
2.12
80
3.49
Gross margin%
10.56
10.32
12.37
13.65
16.00
15.66
18.36
16.91
18.91
18.45
9.16
18.36
15.83
41
10.63
Operating margin%
12.27
10.80
9.78
12.76
15.56
16.31
18.34
16.43
14.97
15.80
11.20
16.31
15.26
79
25.34
Net margin%
8.37
6.13
6.70
6.40
4.13
1.50
2.22
1.94
0.40
1.77
2.07
1.77
3.18
34
14.43
P/E ratio (avg)x
27.62
29.44
30.78
32.59
37.34
37.63
43.28
42.56
41.21
41.11
26.79
41.21
37.49
95
6.533
EV/EBITx
5.639
5.585
5.754
5.462
5.147
5.425
5.367
4.970
4.869
4.527
7.702
4.970
5.396
80
9.79
FCF yield (avg)%
25.48
25.06
26.31
24.86
26.88
29.22
28.31
25.54
23.58
22.86
15.40
25.54
25.51
36
19.11
FCF margin%
7.56
5.59
6.89
4.34
6.32
9.17
7.58
8.34
8.30
5.59
11.34
8.30
7.22
90
0.187
FCF / Net incomex
0.942
0.909
0.894
0.988
0.997
0.899
0.884
0.875
0.852
0.880
1.288
0.880
0.896
17
12.45
ROIC%
31.32
28.88
30.51
31.93
30.46
32.16
31.71
34.09
36.66
35.02
16.07
34.09
31.82
32
10.64
Return on equity%
34.95
34.06
33.59
32.53
31.72
29.31
27.01
25.99
28.50
27.00
20.41
27.01
30.52
22
23.59
Return on assets%
18.95
17.08
14.67
16.94
18.86
16.89
17.35
17.98
19.69
17.44
28.07
17.44
17.40
72
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.01
9.42%
7.25%
—
2.87
EPS growth%
17.36
17.80
18.17
17.17
18.80
18.14
20.27
18.72
16.02
15.29
6.98
18.14
17.97
89
0.02
Bookvalue per sh$
0.02
0.03
0.03
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.01
3.96%
7.67%
—
0.01
FCF per share$
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.01
12.59%
10.28%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
—
—
(4.10%)
(5.42%)
—
7.61
Div yield (avg)%
8.50
11.14
10.12
10.58
10.96
13.87
15.68
17.25
17.62
20.07
13.78
17.25
12.50
74
21.68
Payout ratio%
13.45
14.83
15.99
17.96
16.08
17.54
14.91
15.57
15.67
16.51
19.97
15.67
15.83
60
60.59
Shares (diluted)M
78.38
74.98
82.30
74.90
75.67
83.03
73.15
66.83
68.05
69.98
59.82
(1.55%)
(0.95%)
77
2.81
Buyback yield%
15.04
17.71
15.12
17.16
16.55
17.12
19.79
21.69
19.37
16.61
11.28
19.37
17.14
36
0.690
D/E ratiox
0.801
0.871
0.816
0.900
0.851
0.833
0.840
0.898
0.952
1.105
0.220
0.898
0.861
76
0.317
Enterprise value$M
1.463
1.494
1.755
1.855
1.799
1.963
2.291
2.628
2.866
2.947
0.637
10.38%
6.57%
92
0.138
LT debt$M
1.167
1.263
1.307
1.467
1.459
1.477
1.653
1.675
1.933
2.266
0.405
9.21%
6.82%
62
Revenue
$1.466M
8.09%
1.00×
Cost of revenue
$0.896M
8.35%
1.02×
Operating expenses
$0.231M
7.29%
0.93×