| Ratios | Dec2009 | Dec2010 | Dec2011 | Dec2012 | Dec2013 | Dec2014 | Dec2015 | Dec2016 | Dec2017 | Dec2018 | Dec2019 | Dec2020 | Dec2021 | Dec2022 | Dec2023 | Dec2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Profitability | ||||||||||||||||
| EBITDA Margin | 152.06% | -28.65% | 89.42% | -33.92% | 21.15% | 80.71% | -63.18% | 78.57% | 104.10% | 32.02% | -122.11% | -113.73% | 1,569.12% | |||
| Net Margin | 57.08% | 79.92% | 68.14% | 85.69% | 65.90% | 22.58% | 9.35% | 50.97% | 39.66% | -9.48% | -296.11% | 250.60% | 167.24% | 314.43% | 174.30% | 1,807.11% |
| FCF Margin | 82.57% | 91.00% | 120.91% | 177.78% | 228.64% | 260.00% | 275.43% | 316.39% | 351.02% | 358.06% | 313.47% | 272.43% | 270.26% | 293.28% | -784.26% | 244.89% |
| Dividends & Payouts | ||||||||||||||||
| FCF Payout Ratio | 0.80 | 0.63 | 0.58 | 0.40 | 0.33 | 0.30 | 0.28 | 0.25 | 0.23 | 0.29 | 0.39 | 0.30 | 0.40 | 0.57 | 1.50 | 8.19 |
| Valuation | ||||||||||||||||
| Enterprise Value | 118.48M | 253.80M | 368.68M | 513.26M | 435.43M | 451.58M | 312.22M | 335.21M | 373.07M | 341.42M | 388.71M | 411.97M | 612.69M | 589.57M | 709.20M | 1,003.19M |