9.258
Revenue$M
6.439
6.917
7.486
8.100
8.674
9.505
10.04
10.79
11.60
12.32
10.33
7.27%
7.31%
58
19.67
Revenue growth%
26.05
26.58
29.39
28.03
26.11
23.71
23.34
24.43
21.57
21.01
24.49
23.34
25.24
91
7.28
Gross margin%
18.59
20.73
20.92
22.75
23.75
23.14
21.44
20.48
17.52
15.79
25.16
20.48
20.82
5
28.81
Operating margin%
16.69
15.92
18.22
20.60
18.76
17.35
19.08
21.03
21.03
18.06
13.73
19.08
18.49
94
7.22
Net margin%
33.33
31.57
32.14
34.64
36.25
37.23
37.82
40.70
38.88
38.75
5.85
38.75
36.74
83
18.55
P/E ratio (avg)x
14.26
12.48
10.62
9.087
8.632
8.174
7.038
6.756
6.309
5.766
37.86
6.756
8.403
21
36.98
EV/EBITx
36.68
39.74
36.42
32.56
30.57
27.40
26.77
28.39
26.75
26.87
32.58
26.87
29.48
59
6.51
FCF yield (avg)%
12.40
14.67
15.55
15.49
17.66
20.38
22.19
19.43
16.73
17.38
4.51
19.43
17.06
56
15.81
FCF margin%
12.51
14.02
11.29
13.16
12.75
13.19
15.24
17.90
20.80
18.08
15.88
17.90
13.61
26
0.818
FCF / Net incomex
1.263
1.370
1.230
1.268
1.300
1.273
1.171
1.216
1.107
0.948
0.779
1.171
1.247
73
26.07
ROIC%
18.60
21.27
20.81
20.81
22.77
19.87
18.06
20.91
21.09
23.97
10.42
20.91
20.86
44
25.07
Return on equity%
20.55
18.12
19.38
19.34
16.35
16.98
17.76
17.99
20.64
20.01
9.01
17.99
18.73
13
15.02
Return on assets%
27.80
25.01
25.70
27.62
30.04
30.79
29.21
26.71
27.66
28.68
17.70
28.68
27.73
60
0.15
EPS$
0.18
0.21
0.23
0.27
0.32
0.38
0.44
0.50
0.60
0.62
0.15
14.10%
13.55%
—
25.61
EPS growth%
20.78
21.06
22.63
21.75
22.77
24.10
22.31
22.37
20.65
23.15
27.39
22.37
22.34
22
0.06
Bookvalue per sh$
0.09
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.14
(3.47%)
(2.96%)
—
0.08
FCF per share$
0.12
0.12
0.11
0.11
0.11
0.12
0.12
0.12
0.11
0.12
0.16
0.87%
(0.95%)
—
0.13
Dividend per sh$
0.15
0.14
0.12
0.12
0.12
0.10
0.10
0.09
0.09
0.08
0.04
(7.03%)
(6.53%)
—
25.72
Div yield (avg)%
5.48
3.27
1.49
0.40
2.40
0.40
0.40
0.40
3.25
4.59
16.46
0.40
1.95
52
21.13
Payout ratio%
28.03
25.71
27.13
29.58
31.17
32.37
33.58
30.77
28.50
29.77
22.41
30.77
29.68
28
73.82
Shares (diluted)M
108.7
125.2
140.0
167.4
201.3
237.7
258.2
304.3
326.5
342.0
75.21
11.18%
12.05%
42
11.02
Buyback yield%
19.28
16.88
18.57
16.82
15.53
18.45
17.87
18.10
19.87
20.46
27.00
18.45
18.28
50
0.845
D/E ratiox
1.282
1.433
1.549
1.819
1.772
1.899
1.929
2.017
2.127
2.047
0.236
2.017
1.859
63
7.981
Enterprise value$M
5.153
5.237
5.710
6.071
5.449
4.733
4.343
3.882
3.682
3.939
2.542
(6.28%)
(3.31%)
41
4.643
LT debt$M
1.712
1.922
2.165
2.469
2.476
2.587
2.458
2.806
2.592
2.742
1.895
2.06%
5.33%
30
Revenue
$12.32M
7.31%
1.00×
Cost of revenue
$8.302M
7.23%
0.99×
Operating expenses
$1.765M
6.90%
0.96×