11.07
Revenue$M
26.74
27.12
26.62
26.28
26.75
26.81
27.55
27.20
26.88
11.73
13.30
0.45%
0.13%
50
21.30
Revenue growth%
5.33
6.27
8.66
7.71
5.22
5.57
4.38
4.16
6.58
7.45
23.12
5.22
5.92
19
22.07
Gross margin%
4.22
3.16
5.19
3.81
0.89
0.40
3.06
2.84
1.29
27.48
8.81
1.29
3.11
63
13.54
Operating margin%
3.52
5.37
3.85
2.46
2.09
1.88
2.23
5.14
7.58
11.13
25.11
2.23
3.69
37
17.00
Net margin%
7.73
7.18
4.22
2.05
0.40
0.47
0.40
0.40
0.40
19.76
7.36
0.40
1.26
69
10.18
P/E ratio (avg)x
24.90
28.30
29.42
34.91
33.95
37.70
44.41
44.91
52.40
26.86
36.63
44.41
34.43
22
12.26
EV/EBITx
16.99
19.64
18.50
20.98
22.02
22.26
26.08
25.34
24.70
21.47
15.87
24.70
21.50
20
12.37
FCF yield (avg)%
13.72
11.60
14.05
15.85
16.93
14.41
13.90
15.86
14.03
15.89
9.12
14.41
14.04
70
5.21
FCF margin%
19.52
19.45
18.38
17.54
14.93
12.26
11.03
8.13
8.04
28.83
22.31
11.03
16.24
68
1.593
FCF / Net incomex
1.234
1.176
1.302
1.233
1.217
1.211
1.097
1.171
1.122
1.656
1.042
1.171
1.214
62
10.20
ROIC%
23.03
21.61
23.03
24.44
25.40
25.80
27.05
29.69
26.85
14.26
11.54
26.85
24.92
54
15.48
Return on equity%
28.52
27.53
27.93
25.38
26.64
27.00
27.43
25.96
23.72
17.36
28.14
26.64
26.82
86
9.38
Return on assets%
22.45
21.21
20.23
18.32
18.56
19.24
18.55
16.89
17.73
26.83
9.12
18.55
18.90
77
0.17
EPS$
0.18
0.20
0.21
0.19
0.18
0.18
0.16
0.16
0.17
0.18
0.21
(3.03%)
(1.87%)
—
11.39
EPS growth%
27.65
25.60
22.61
22.83
24.86
26.27
28.08
28.12
26.85
18.40
7.52
26.85
26.56
29
0.16
Bookvalue per sh$
0.17
0.20
0.23
0.25
0.29
0.31
0.32
0.36
0.41
0.14
0.19
10.60%
9.86%
—
0.09
FCF per share$
0.16
0.18
0.21
0.22
0.25
0.28
0.29
0.31
0.36
0.10
0.10
10.50%
9.01%
—
0.08
Dividend per sh$
0.10
0.10
0.11
0.10
0.09
0.10
0.10
0.10
0.11
0.11
0.04
1.48%
(1.36%)
—
7.27
Div yield (avg)%
0.40
3.02
1.95
0.40
1.51
2.44
1.39
0.40
0.40
6.24
21.27
1.39
0.89
73
5.98
Payout ratio%
15.00
14.97
16.04
18.47
15.80
12.82
15.49
18.30
18.45
16.93
5.93
15.80
15.74
66
166.2
Shares (diluted)M
194.3
190.6
209.1
227.1
234.1
218.8
252.5
243.0
238.9
165.7
162.6
1.01%
3.25%
59
17.63
Buyback yield%
23.94
24.65
27.49
24.54
24.46
25.54
26.31
28.49
28.75
29.17
13.15
26.31
25.92
83
1.367
D/E ratiox
1.432
1.577
1.836
2.128
2.133
2.430
2.328
2.229
2.142
0.129
1.691
2.229
2.131
52
21.01
Enterprise value$M
7.099
6.780
7.335
7.394
7.824
8.533
9.465
10.57
11.32
19.86
23.02
8.89%
5.45%
24
14.40
LT debt$M
13.72
13.80
14.57
16.21
17.63
19.44
21.54
24.13
21.64
26.65
25.94
5.95%
6.03%
48
Revenue
$26.88M
0.13%
1.00×
Cost of revenue
$15.28M
(0.03%)
0.98×
Operating expenses
$4.253M
0.19%
1.01×
Property and equipment
14.88%