6.657
Revenue$M
6.950
7.181
7.506
7.522
7.896
8.109
8.335
8.393
8.682
8.749
6.861
2.07%
2.35%
5
10.00
Revenue growth%
21.23
23.23
22.19
22.45
23.08
21.71
19.58
21.28
20.41
17.73
17.52
20.41
21.49
77
19.77
Gross margin%
12.63
10.20
11.12
9.34
6.91
8.00
8.67
10.48
9.60
7.07
9.14
8.67
9.47
94
3.31
Operating margin%
8.05
6.75
5.41
5.56
3.28
5.78
5.13
6.74
4.07
1.62
8.47
5.13
5.49
54
26.13
Net margin%
8.41
10.37
10.93
12.45
13.27
10.82
9.68
10.01
8.96
8.03
4.11
9.68
10.19
62
16.35
P/E ratio (avg)x
13.18
15.25
16.96
18.24
19.99
20.18
20.05
21.28
20.46
22.21
22.99
20.46
20.02
39
9.295
EV/EBITx
21.66
23.26
23.94
23.91
26.00
25.00
22.81
22.28
21.07
21.24
13.97
22.28
23.03
29
19.40
FCF yield (avg)%
21.07
22.81
22.65
22.43
23.10
22.74
20.31
18.96
21.54
24.28
16.05
21.54
22.54
66
7.78
FCF margin%
12.48
14.61
15.07
14.26
11.94
9.79
7.47
7.09
5.72
2.86
18.28
7.09
10.86
72
0.140
FCF / Net incomex
2.076
1.990
2.091
2.326
2.470
2.758
2.784
3.248
3.480
3.489
0.589
3.248
2.614
13
14.44
ROIC%
11.56
13.94
12.36
14.89
14.95
16.30
16.55
16.62
14.77
13.72
5.46
16.30
14.83
41
8.00
Return on equity%
31.05
33.42
33.59
34.41
35.12
35.82
36.74
34.13
34.86
33.06
5.58
34.86
34.27
45
20.64
Return on assets%
3.34
2.04
0.40
0.40
0.40
2.72
5.09
6.54
5.22
4.44
8.27
5.09
3.03
27
0.11
EPS$
0.08
0.07
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.12
(3.55%)
(0.40%)
—
9.92
EPS growth%
15.45
17.18
17.66
16.51
16.70
14.06
11.54
8.61
10.15
7.91
9.05
10.15
14.75
73
0.06
Bookvalue per sh$
0.05
0.06
0.06
0.06
0.06
0.07
0.06
0.07
0.06
0.06
0.15
0.10%
2.26%
—
0.11
FCF per share$
0.05
0.05
0.06
0.07
0.07
0.07
0.08
0.09
0.10
0.12
0.11
12.24%
9.67%
—
0.07
Dividend per sh$
0.12
0.12
0.13
0.14
0.15
0.15
0.16
0.14
0.16
0.14
0.03
(0.95%)
2.06%
—
20.63
Div yield (avg)%
5.90
7.78
7.75
8.40
7.11
6.26
4.51
3.52
4.69
5.37
17.56
4.69
6.08
64
22.85
Payout ratio%
18.36
15.45
14.69
16.31
19.14
21.54
21.96
22.65
25.18
26.78
28.62
22.65
20.34
38
25.51
Shares (diluted)M
51.23
58.81
71.27
84.48
89.79
90.47
91.58
110.1
126.9
145.4
25.31
10.13%
12.78%
34
23.88
Buyback yield%
5.76
7.17
8.01
10.24
8.69
8.80
10.48
11.25
10.64
11.66
17.97
10.64
9.52
82
1.071
D/E ratiox
1.154
1.172
1.188
1.092
1.107
1.175
1.204
1.118
1.161
1.216
0.931
1.175
1.167
91
4.578
Enterprise value$M
8.879
9.540
10.33
10.15
10.62
11.34
11.04
12.14
13.15
13.12
1.124
4.32%
4.66%
43
4.362
LT debt$M
5.503
5.582
5.761
5.749
5.182
4.589
4.765
5.018
5.013
4.832
5.714
(1.39%)
(2.08%)
18
Revenue
$8.749M
2.35%
1.00×
Cost of revenue
$3.803M
2.07%
0.97×
Operating expenses
$2.198M
2.69%
1.03×