0.507
Revenue$M
1.961
2.007
2.008
2.058
2.058
2.030
2.028
2.089
2.109
2.081
0.559
0.22%
0.61%
49
8.06
Revenue growth%
4.19
1.73
0.40
2.93
1.73
3.90
4.86
4.04
3.44
2.31
20.74
3.90
3.18
79
11.25
Gross margin%
21.51
23.35
20.60
20.75
22.57
21.65
22.67
22.91
22.46
24.25
19.71
22.67
22.51
41
25.35
Operating margin%
16.66
13.68
16.33
13.57
14.62
16.30
18.15
15.67
15.62
14.23
25.96
15.67
15.64
68
29.43
Net margin%
9.92
10.73
10.38
8.38
6.52
4.49
1.57
0.62
2.54
5.52
26.21
2.54
6.02
25
26.91
P/E ratio (avg)x
17.55
17.48
19.85
19.02
20.31
19.71
19.98
19.56
20.16
19.42
33.68
19.71
19.63
24
35.86
EV/EBITx
47.48
52.10
62.36
69.74
78.43
78.63
83.21
98.68
96.95
104.1
11.47
96.95
78.53
91
22.76
FCF yield (avg)%
15.56
16.25
14.38
16.83
16.85
19.50
19.38
17.27
17.17
18.71
21.91
18.71
17.01
45
4.67
FCF margin%
17.64
19.38
21.95
19.19
18.80
20.80
17.97
19.48
20.14
19.72
25.82
19.72
19.43
25
0.947
FCF / Net incomex
2.012
2.010
2.380
2.498
2.702
3.099
3.288
3.913
4.347
4.434
0.421
3.913
2.901
56
23.89
ROIC%
30.01
31.92
32.96
33.64
36.38
38.54
41.17
38.55
40.92
43.78
3.17
40.92
37.46
47
21.74
Return on equity%
2.92
4.12
4.97
6.72
9.51
6.98
8.99
8.65
9.92
11.67
4.74
8.99
7.81
87
23.99
Return on assets%
12.30
11.56
10.57
11.89
14.55
11.83
12.32
9.61
9.61
7.32
18.23
9.61
11.69
28
0.02
EPS$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.03
7.34%
8.50%
—
10.29
EPS growth%
1.92
1.74
1.19
1.86
1.65
4.15
1.74
0.40
0.40
0.40
15.07
0.40
1.69
22
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.40%
1.92%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.01%)
(1.52%)
—
0.01
Dividend per sh$
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.09
0.10
0.01
11.71%
10.97%
—
14.77
Div yield (avg)%
19.35
17.50
20.04
20.68
19.33
19.03
16.43
15.09
17.46
19.33
7.23
17.46
19.18
64
23.55
Payout ratio%
15.35
16.82
14.27
14.58
14.41
13.24
12.75
12.47
13.76
16.00
12.85
13.24
14.34
50
68.84
Shares (diluted)M
58.19
56.75
61.46
57.57
59.18
51.15
48.84
46.32
41.62
44.49
67.61
(5.55%)
(3.69%)
31
13.24
Buyback yield%
10.14
12.31
11.74
10.58
10.17
9.23
7.57
9.23
11.44
10.88
6.42
9.23
10.37
30
1.360
D/E ratiox
0.807
0.781
0.719
0.760
0.741
0.725
0.760
0.785
0.749
0.712
1.314
0.749
0.754
10
0.506
Enterprise value$M
0.475
0.503
0.558
0.533
0.533
0.615
0.634
0.688
0.788
0.870
1.028
10.30%
5.46%
23
0.251
LT debt$M
2.571
3.066
3.432
4.110
4.485
5.085
5.493
5.868
5.983
6.437
0.511
7.50%
9.18%
32
Revenue
$2.081M
0.61%
1.00×
Cost of revenue
$1.316M
0.75%
1.01×
Operating expenses
$0.336M
0.99%
1.04×
Goodwill & intangibles
14.41%