0.115
Revenue$M
0.399
0.425
0.461
0.486
0.525
0.556
0.580
0.621
0.661
0.716
0.118
6.40%
6.83%
41
18.23
Revenue growth%
6.84
9.83
10.60
12.87
13.63
11.57
13.67
13.55
13.94
15.22
21.73
13.67
13.21
6
23.22
Gross margin%
11.06
8.08
10.17
8.90
10.63
9.17
7.17
6.74
7.24
5.12
29.24
7.17
8.49
36
17.39
Operating margin%
11.05
8.83
10.62
9.72
8.23
6.53
5.90
5.79
7.31
6.39
8.20
6.39
7.77
65
24.36
Net margin%
0.40
1.78
0.40
0.40
1.56
4.26
2.35
4.38
6.54
6.58
11.96
4.38
2.06
72
26.98
P/E ratio (avg)x
46.50
49.42
50.83
55.37
58.25
64.15
73.47
69.97
77.57
88.17
10.80
73.47
61.20
68
8.017
EV/EBITx
62.27
63.09
72.81
71.66
84.55
93.10
102.4
99.04
105.9
112.4
9.688
102.4
88.82
62
4.35
FCF yield (avg)%
26.54
24.06
22.47
21.58
20.04
18.81
17.63
15.66
14.86
13.15
15.63
15.66
19.43
91
6.80
FCF margin%
18.68
16.07
16.86
14.14
13.17
13.07
12.34
15.03
13.28
13.90
12.41
13.28
14.02
57
0.290
FCF / Net incomex
0.571
0.674
0.738
0.816
0.796
0.856
1.002
1.138
1.189
1.332
0.992
1.138
0.836
17
15.64
ROIC%
21.10
18.79
17.20
16.95
17.96
18.29
20.02
19.08
17.89
19.26
29.87
19.08
18.54
45
11.60
Return on equity%
6.99
8.84
6.90
8.60
7.78
8.49
10.37
9.92
9.28
12.04
2.33
9.92
8.72
52
12.11
Return on assets%
11.09
10.94
13.34
14.15
14.62
14.68
13.86
11.52
11.30
11.44
25.62
11.52
12.43
35
0.05
EPS$
0.13
0.14
0.14
0.14
0.17
0.20
0.21
0.22
0.25
0.26
0.05
9.44%
8.19%
—
21.11
EPS growth%
11.19
11.67
13.17
12.67
14.55
13.09
13.30
13.26
15.11
17.35
13.30
13.30
13.22
24
0.17
Bookvalue per sh$
0.15
0.16
0.16
0.16
0.18
0.18
0.21
0.23
0.26
0.25
0.05
7.24%
4.94%
—
0.07
FCF per share$
0.17
0.17
0.16
0.18
0.20
0.22
0.22
0.23
0.27
0.30
0.14
8.71%
6.26%
—
0.03
Dividend per sh$
0.13
0.15
0.16
0.16
0.15
0.14
0.13
0.13
0.13
0.13
0.09
(2.81%)
(1.24%)
—
8.58
Div yield (avg)%
15.64
15.40
13.77
13.52
14.21
11.91
9.64
6.96
5.88
3.98
5.05
6.96
12.72
85
29.33
Payout ratio%
1.40
0.40
0.40
0.40
0.40
2.46
3.47
6.30
4.48
1.58
25.15
3.47
1.49
52
2.834
Shares (diluted)M
3.426
3.168
3.011
3.107
3.330
3.252
3.175
3.368
3.592
3.432
2.823
0.61%
1.05%
26
29.36
Buyback yield%
12.39
10.90
12.44
13.26
12.55
10.57
13.17
10.67
8.85
7.93
22.83
10.57
11.65
17
1.045
D/E ratiox
0.232
0.200
0.193
0.187
0.184
0.163
0.165
0.174
0.186
0.166
0.225
0.166
0.185
50
0.982
Enterprise value$M
0.367
0.350
0.323
0.304
0.317
0.324
0.323
0.334
0.308
0.352
0.396
2.13%
1.07%
91
0.040
LT debt$M
0.913
0.942
1.111
1.287
1.307
1.286
1.380
1.386
1.639
1.865
0.279
7.36%
8.83%
13
Revenue
$0.716M
6.83%
1.00×
Cost of revenue
$0.501M
6.83%
1.00×
Operating expenses
$0.128M
5.80%
0.91×
Goodwill & intangibles
19.09%
Property and equipment
15.04%