1.694
Revenue$M
2.148
2.218
2.212
2.220
2.228
2.261
2.337
2.390
2.452
2.499
1.824
2.32%
1.84%
71
26.75
Revenue growth%
21.50
21.13
19.79
18.11
18.92
19.75
20.89
19.64
20.02
19.46
22.73
19.75
19.77
12
18.29
Gross margin%
26.41
28.36
30.98
30.67
28.60
25.86
27.02
26.05
28.89
27.32
14.22
27.02
27.84
42
21.15
Operating margin%
15.81
12.97
10.97
13.74
13.23
14.56
16.86
16.55
13.86
14.48
3.34
14.56
14.17
61
3.75
Net margin%
20.60
21.36
20.14
18.66
16.84
18.84
21.20
22.04
21.53
19.02
24.51
21.20
20.37
33
17.33
P/E ratio (avg)x
10.72
12.07
12.53
14.00
15.73
16.57
17.87
20.57
21.98
21.47
16.74
20.57
16.15
84
34.53
EV/EBITx
16.82
16.08
14.80
12.98
11.64
11.10
9.938
8.885
7.851
8.300
16.50
8.885
11.37
90
23.76
FCF yield (avg)%
6.25
8.93
10.72
12.55
14.39
14.42
15.57
16.50
14.69
15.95
16.29
15.57
14.41
13
8.35
FCF margin%
2.26
4.73
2.63
1.44
3.70
6.04
8.44
9.43
9.67
7.36
17.96
8.44
5.39
83
1.548
FCF / Net incomex
0.421
0.376
0.389
0.404
0.380
0.354
0.367
0.328
0.313
0.282
1.409
0.328
0.371
65
21.41
ROIC%
30.83
33.17
34.39
31.63
31.10
28.78
28.82
27.46
24.56
24.39
8.54
27.46
29.83
52
20.19
Return on equity%
1.56
0.40
3.29
0.70
0.40
2.61
3.88
3.38
6.16
4.98
3.07
3.88
2.95
88
5.57
Return on assets%
19.73
17.57
20.25
17.82
18.62
17.97
17.38
20.24
22.00
21.46
10.62
20.24
19.17
93
0.06
EPS$
0.08
0.08
0.09
0.08
0.09
0.09
0.09
0.11
0.10
0.11
0.06
3.82%
5.22%
—
15.20
EPS growth%
8.03
8.28
8.04
5.67
4.99
4.01
6.93
5.34
4.90
2.41
8.03
4.90
5.51
16
0.08
Bookvalue per sh$
0.03
0.04
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.05
(2.93%)
(2.15%)
—
0.05
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.03
(7.71%)
(5.28%)
—
0.05
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.08
4.36%
5.23%
—
18.76
Div yield (avg)%
23.99
25.53
25.12
22.44
23.15
24.97
25.22
25.63
26.88
27.96
25.48
25.63
25.17
13
10.74
Payout ratio%
21.16
20.07
20.32
21.11
22.74
25.03
22.40
23.14
25.79
28.74
26.66
25.03
22.57
43
14.16
Shares (diluted)M
15.81
17.47
18.54
16.70
17.18
17.55
16.95
16.30
16.48
17.09
14.38
(0.10%)
1.60%
7
29.23
Buyback yield%
18.11
17.10
14.33
17.26
14.69
12.71
11.52
14.18
15.73
17.51
21.79
14.18
15.21
93
1.278
D/E ratiox
1.085
1.122
1.121
1.104
1.086
1.109
1.181
1.183
1.197
1.316
0.390
1.183
1.121
46
1.841
Enterprise value$M
0.244
0.220
0.209
0.204
0.211
0.211
0.228
0.207
0.192
0.182
1.606
(2.92%)
(1.88%)
91
0.582
LT debt$M
2.165
2.409
2.663
2.971
2.763
2.498
2.537
2.743
2.496
2.462
0.944
(2.28%)
1.91%
95
Revenue
$2.499M
1.84%
1.00×
Cost of revenue
$1.478M
1.94%
1.01×
Operating expenses
$0.477M
1.74%
0.99×
Property and equipment
16.77%