2.385
Revenue$M
13.90
14.37
15.17
16.18
17.28
18.63
19.76
21.31
22.55
23.29
2.610
6.16%
6.10%
7
19.00
Revenue growth%
7.41
5.83
3.87
2.22
0.63
1.55
0.45
3.33
3.04
0.49
8.01
1.55
2.63
73
6.03
Gross margin%
22.90
23.95
23.55
23.12
23.19
23.75
26.11
28.92
31.51
33.16
12.59
28.92
23.85
67
20.66
Operating margin%
6.98
5.31
7.07
4.87
4.19
4.28
6.59
6.99
8.10
8.49
21.85
6.99
6.78
29
15.21
Net margin%
15.77
15.92
13.58
14.50
17.21
19.68
21.03
19.21
16.90
19.79
7.44
19.68
17.06
80
30.13
P/E ratio (avg)x
34.38
35.62
35.34
39.56
45.44
51.24
60.66
67.57
72.03
78.75
28.11
67.57
48.34
82
18.82
EV/EBITx
45.64
49.90
60.48
69.77
70.09
68.96
79.91
79.70
81.73
97.89
15.55
79.91
69.93
65
23.22
FCF yield (avg)%
24.80
25.08
26.94
28.19
29.63
28.34
31.02
29.52
31.21
31.92
16.94
31.02
28.93
17
26.78
FCF margin%
28.74
28.64
26.64
27.99
28.73
25.76
23.10
22.59
23.61
23.50
5.38
23.50
26.20
38
1.622
FCF / Net incomex
0.273
0.330
0.391
0.419
0.461
0.470
0.463
0.472
0.489
0.515
0.544
0.472
0.462
73
7.82
ROIC%
8.27
5.67
7.28
5.61
7.98
9.60
10.38
11.74
8.79
6.11
6.64
9.60
8.12
17
13.19
Return on equity%
13.76
12.60
13.57
13.79
16.09
18.99
16.14
16.00
15.65
15.84
12.35
16.00
15.74
12
22.89
Return on assets%
5.22
7.06
8.15
5.89
5.58
6.17
5.36
4.09
4.64
4.09
12.55
4.64
5.47
55
0.01
EPS$
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.01
12.51%
9.09%
—
21.21
EPS growth%
16.20
13.68
16.29
15.54
13.49
15.07
18.04
19.93
21.14
22.94
13.71
19.93
16.25
23
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
9.70%
6.70%
—
0.02
FCF per share$
0.02
0.02
0.02
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
1.86%
(0.93%)
—
0.04
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.26%
1.49%
—
26.91
Div yield (avg)%
9.71
7.02
9.32
9.81
7.80
4.97
6.00
3.66
1.69
2.37
2.37
3.66
6.51
31
21.44
Payout ratio%
4.14
5.58
7.95
8.42
10.58
11.71
10.32
12.51
15.13
14.53
27.74
12.51
10.45
14
574.2
Shares (diluted)M
447.4
401.7
375.7
338.0
353.5
306.7
292.3
263.6
266.8
269.1
562.0
(5.31%)
(5.41%)
81
20.59
Buyback yield%
2.04
4.37
1.97
4.20
2.38
4.89
4.40
7.17
5.35
5.45
14.91
5.35
4.38
40
1.446
D/E ratiox
0.547
0.496
0.450
0.410
0.388
0.388
0.396
0.343
0.346
0.317
1.575
0.346
0.392
80
11.47
Enterprise value$M
3.837
4.279
4.502
5.016
5.328
4.843
5.209
5.374
5.847
6.553
2.679
4.23%
4.28%
15
7.475
LT debt$M
22.02
20.88
19.50
20.05
18.63
19.72
19.78
19.17
17.31
19.45
3.587
0.87%
(0.01%)
46
Revenue
$23.29M
6.10%
1.00×
Cost of revenue
$11.63M
5.81%
0.97×
Operating expenses
$5.543M
6.88%
1.08×
Property and equipment
18.82%