9.161
Revenue$M
15.44
15.63
15.88
15.93
16.07
16.23
15.95
15.77
15.70
15.53
9.864
(0.69%)
(0.13%)
18
12.22
Revenue growth%
21.59
21.72
24.57
26.18
24.60
25.29
27.84
29.40
31.35
32.99
23.24
29.40
25.73
45
6.65
Gross margin%
37.78
35.59
32.75
34.26
34.78
36.82
35.46
37.75
39.51
37.73
22.49
37.73
36.20
80
29.46
Operating margin%
5.40
2.41
4.37
3.56
4.62
6.39
8.19
5.42
6.50
6.92
28.53
6.50
5.41
8
9.62
Net margin%
19.72
19.13
20.12
22.27
23.24
20.29
19.88
20.27
23.18
22.56
5.02
20.29
20.28
66
34.65
P/E ratio (avg)x
33.00
32.58
31.92
28.11
28.18
30.55
31.08
29.17
26.07
26.93
28.51
29.17
29.86
49
32.14
EV/EBITx
40.74
44.47
42.48
41.91
42.70
47.73
51.87
55.21
60.71
65.93
22.34
55.21
46.10
45
29.55
FCF yield (avg)%
35.75
34.62
35.79
37.05
34.39
31.83
34.40
34.20
34.13
36.14
20.85
34.20
34.51
25
9.03
FCF margin%
20.84
18.42
17.18
18.86
21.28
19.70
20.96
21.12
20.48
22.68
16.56
20.96
20.66
19
1.663
FCF / Net incomex
1.358
1.530
1.811
1.935
2.080
2.188
2.535
2.408
2.309
2.462
1.418
2.408
2.134
49
12.99
ROIC%
19.79
19.50
20.96
18.39
19.80
18.44
16.92
17.96
16.05
19.02
7.57
17.96
18.73
38
13.99
Return on equity%
17.45
19.56
20.44
20.76
20.95
18.82
18.74
16.14
15.80
16.35
21.44
16.35
18.78
32
26.33
Return on assets%
5.90
8.10
6.79
5.88
5.17
2.43
0.58
3.37
2.54
4.75
8.07
2.54
4.96
80
0.07
EPS$
0.13
0.13
0.15
0.14
0.14
0.16
0.18
0.17
0.17
0.19
0.07
5.91%
3.83%
—
8.05
EPS growth%
14.60
12.92
14.94
16.11
15.02
15.66
12.70
15.34
13.55
16.35
27.76
15.34
14.98
14
0.12
Bookvalue per sh$
0.09
0.08
0.07
0.06
0.06
0.06
0.05
0.05
0.06
0.06
0.10
(1.43%)
(5.55%)
—
0.22
FCF per share$
0.16
0.17
0.18
0.20
0.22
0.23
0.22
0.24
0.22
0.21
0.06
(1.53%)
2.86%
—
0.15
Dividend per sh$
0.20
0.23
0.27
0.29
0.29
0.30
0.31
0.36
0.34
0.40
0.06
6.88%
6.79%
—
23.55
Div yield (avg)%
27.84
26.79
27.78
29.31
26.37
27.34
24.65
24.03
23.14
22.73
19.25
24.03
26.58
27
19.17
Payout ratio%
6.48
6.49
7.43
4.61
3.62
4.66
3.24
0.40
3.26
3.76
13.25
3.26
4.19
76
41.48
Shares (diluted)M
33.55
35.86
38.36
39.67
39.81
36.80
34.07
34.95
34.40
31.86
42.11
(4.35%)
(1.18%)
34
19.79
Buyback yield%
2.77
0.63
2.86
5.47
4.70
5.46
4.90
3.59
3.29
1.17
21.59
3.59
3.44
67
0.294
D/E ratiox
1.560
1.637
1.806
1.864
1.718
1.840
1.755
1.580
1.715
1.843
0.873
1.755
1.737
60
10.41
Enterprise value$M
3.634
3.478
3.640
3.364
3.382
3.196
2.889
3.135
3.199
2.907
3.784
(2.98%)
(1.89%)
23
16.20
LT debt$M
2.024
1.979
1.889
1.958
1.766
1.556
1.427
1.350
1.381
1.306
9.547
(5.86%)
(5.04%)
19
Revenue
$15.53M
(0.13%)
1.00×
Cost of revenue
$7.732M
(0.27%)
0.99×
Operating expenses
$2.500M
0.07%
1.02×
Goodwill & intangibles
13.39%