5.006
Revenue$M
3.700
3.814
3.838
3.979
4.025
4.067
4.239
4.411
4.438
5.536
6.251
2.21%
2.32%
47
23.02
Revenue growth%
20.69
21.49
23.50
23.56
25.51
24.38
26.56
28.25
30.18
20.30
7.95
26.56
23.97
15
10.77
Gross margin%
20.64
20.53
19.76
21.15
18.65
20.11
19.36
17.70
14.97
21.42
24.13
18.65
19.87
58
11.08
Operating margin%
8.40
10.10
8.21
9.97
10.19
7.37
5.47
2.91
3.55
22.70
26.21
5.47
7.79
63
18.28
Net margin%
28.65
26.25
25.77
26.49
23.50
25.13
22.84
23.18
22.62
13.06
9.43
23.18
25.45
70
11.64
P/E ratio (avg)x
11.19
11.02
11.91
11.73
12.97
12.88
14.61
14.14
15.35
12.59
28.06
14.14
12.39
51
36.88
EV/EBITx
17.77
18.43
17.68
17.37
20.44
21.56
24.21
27.03
28.01
17.04
26.01
24.21
19.43
95
3.27
FCF yield (avg)%
14.78
13.34
12.38
14.03
12.91
15.26
14.49
14.98
17.92
9.16
24.59
14.98
14.26
5
6.75
FCF margin%
3.69
5.85
6.16
4.63
3.31
2.97
5.37
3.64
3.71
26.30
9.25
3.64
4.17
18
0.918
FCF / Net incomex
2.357
2.621
2.679
2.838
2.722
3.135
3.603
4.117
4.718
1.385
0.408
3.603
2.780
70
18.83
ROIC%
24.19
23.17
23.02
20.57
21.56
20.58
18.12
18.20
20.42
16.06
23.51
20.42
21.07
10
18.60
Return on equity%
0.40
1.19
2.05
3.79
2.21
4.63
6.69
6.30
5.86
25.52
20.00
5.86
3.00
7
11.10
Return on assets%
14.32
13.80
14.75
14.83
17.25
19.82
17.12
18.08
17.69
8.50
2.14
17.69
15.98
33
0.03
EPS$
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.03
(2.70%)
(0.75%)
—
24.80
EPS growth%
23.05
22.05
22.23
21.87
19.69
19.85
21.62
20.65
21.07
8.15
10.18
20.65
21.34
51
0.03
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.83%)
(1.06%)
—
0.03
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(7.54%)
(3.43%)
—
0.03
Dividend per sh$
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.02
0.01
0.48%
3.84%
—
23.22
Div yield (avg)%
11.18
13.31
13.11
11.15
13.34
15.03
17.36
19.53
21.87
22.13
19.39
17.36
13.33
92
7.24
Payout ratio%
11.34
9.20
9.27
8.80
10.13
7.44
8.09
9.68
11.98
20.27
7.82
9.68
9.24
91
62.27
Shares (diluted)M
73.47
68.98
73.63
69.26
71.96
74.93
74.19
78.51
80.51
60.82
63.37
3.06%
0.74%
37
21.47
Buyback yield%
15.29
14.63
11.95
13.86
12.47
12.88
11.05
8.98
11.53
4.02
3.32
11.53
12.68
44
0.747
D/E ratiox
1.662
1.845
2.135
2.059
2.217
2.221
2.163
2.429
2.762
0.727
0.682
2.221
2.149
74
2.777
Enterprise value$M
1.933
2.046
2.449
2.533
2.745
3.313
3.784
3.712
4.328
0.372
1.699
11.31%
9.07%
84
0.797
LT debt$M
3.318
3.672
3.840
4.237
4.338
4.708
4.387
3.887
3.972
3.544
0.929
(1.28%)
1.94%
38
Revenue
$4.438M
2.32%
1.00×
Cost of revenue
$2.883M
2.42%
1.01×
Operating expenses
$1.082M
1.88%
0.96×
Cash and investments
14.50%
Spread over hurdle
(2.03%)