10.20
Revenue$M
15.14
15.53
15.75
15.80
15.73
16.04
16.09
16.16
15.97
15.90
10.61
0.21%
0.57%
50
3.96
Revenue growth%
25.91
23.40
20.46
20.81
20.75
22.13
19.45
22.02
20.46
18.69
8.70
20.46
20.78
64
12.83
Gross margin%
26.75
27.89
30.52
33.39
33.46
34.79
33.49
30.73
31.48
33.25
5.52
33.25
32.36
33
8.46
Operating margin%
18.54
19.88
16.99
14.08
11.20
10.55
9.77
8.90
8.37
5.49
13.47
8.90
10.88
11
22.66
Net margin%
27.87
30.02
28.09
29.83
27.01
27.03
24.90
27.81
25.51
24.06
25.51
25.51
27.42
58
14.33
P/E ratio (avg)x
45.75
47.22
42.92
39.96
35.79
32.38
31.08
29.02
29.26
32.70
29.92
31.08
34.24
73
27.77
EV/EBITx
18.52
18.54
18.11
17.01
18.52
17.35
17.71
19.33
19.00
18.77
9.913
18.77
18.52
20
17.86
FCF yield (avg)%
3.38
5.88
8.61
8.49
11.04
9.99
10.74
9.92
12.64
13.59
22.19
10.74
9.95
75
8.65
FCF margin%
10.08
11.47
12.30
11.45
13.93
16.00
16.01
16.91
15.99
14.90
25.91
16.00
14.42
34
0.704
FCF / Net incomex
1.255
1.352
1.404
1.289
1.352
1.466
1.572
1.418
1.325
1.258
1.081
1.418
1.352
68
2.07
ROIC%
15.44
15.75
17.51
20.45
20.47
19.10
20.01
19.72
18.25
16.36
23.61
19.10
18.67
94
18.67
Return on equity%
31.07
29.37
31.21
32.39
33.40
33.41
33.37
30.48
31.83
31.31
6.17
31.83
31.57
82
24.77
Return on assets%
28.19
30.49
30.45
30.82
31.12
33.99
31.12
31.55
32.05
32.27
17.08
32.05
31.12
13
0.01
EPS$
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.01
7.94%
7.19%
—
20.66
EPS growth%
5.95
7.19
5.98
6.15
7.07
6.84
6.82
5.85
6.25
8.29
16.01
6.82
6.53
11
0.01
Bookvalue per sh$
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.08
0.09
0.11
0.02
11.23%
8.78%
—
0.03
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
(3.89%)
(6.28%)
—
0.02
Dividend per sh$
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.46%)
(1.68%)
—
25.00
Div yield (avg)%
5.71
3.30
4.91
1.96
0.40
0.40
1.29
0.40
0.40
0.97
6.98
0.40
1.13
14
21.09
Payout ratio%
10.97
12.94
13.29
13.63
10.80
12.30
10.50
9.89
9.47
11.71
22.44
10.50
11.34
20
239.6
Shares (diluted)M
261.4
289.2
288.8
260.8
261.3
269.5
298.3
301.0
322.6
308.9
235.4
3.41%
1.58%
81
3.76
Buyback yield%
3.90
6.09
7.21
9.32
11.47
10.30
12.81
14.81
15.07
15.50
21.90
14.81
10.89
8
1.108
D/E ratiox
0.530
0.522
0.582
0.523
0.538
0.500
0.456
0.449
0.442
0.435
0.877
0.449
0.511
35
8.297
Enterprise value$M
10.78
11.76
11.05
10.03
10.10
10.63
11.42
10.94
9.857
10.67
2.084
1.10%
(1.01%)
67
4.915
LT debt$M
6.268
7.338
8.321
8.110
7.803
8.150
9.392
9.522
9.494
9.799
0.593
4.66%
4.49%
23
Revenue
$15.90M
0.57%
1.00×
Cost of revenue
$10.55M
0.58%
1.00×
Operating expenses
$2.134M
(0.39%)
0.91×
Cash and investments
16.20%