9.854
Revenue$M
10.37
10.20
10.35
10.41
10.53
10.84
11.01
11.15
11.43
11.43
10.74
1.65%
0.98%
69
21.21
Revenue growth%
16.51
19.00
21.94
19.62
22.01
20.51
20.86
21.42
22.65
25.14
15.17
21.42
21.14
92
24.86
Gross margin%
10.92
12.58
12.50
9.97
8.52
8.20
8.63
10.78
12.82
14.41
20.77
10.78
10.85
70
20.30
Operating margin%
3.98
6.62
5.01
6.66
7.12
6.61
8.00
9.70
9.79
9.58
12.76
9.58
6.89
66
7.45
Net margin%
24.47
23.17
25.07
25.71
26.11
28.96
28.88
31.08
28.40
27.43
24.90
28.88
26.77
6
19.54
P/E ratio (avg)x
35.39
35.73
40.46
43.30
49.64
54.28
63.29
74.82
79.94
86.77
10.70
74.82
51.96
53
21.50
EV/EBITx
10.34
10.52
10.81
10.60
10.12
9.109
9.652
9.221
9.570
9.967
36.33
9.570
10.04
91
27.91
FCF yield (avg)%
24.77
24.47
22.59
23.85
24.35
22.42
21.78
20.18
21.65
22.00
15.03
21.78
22.50
36
27.43
FCF margin%
15.12
12.58
11.83
10.37
7.76
6.11
4.90
2.74
0.40
2.45
28.03
2.74
6.93
36
0.908
FCF / Net incomex
1.736
1.936
2.210
2.230
2.375
2.204
2.303
2.659
2.955
2.975
1.347
2.659
2.267
75
16.30
ROIC%
6.33
4.76
3.77
5.39
5.09
7.01
8.24
6.15
3.89
4.32
5.40
6.15
5.24
42
13.45
Return on equity%
16.79
19.07
20.16
19.98
21.78
20.19
21.58
20.97
22.83
25.03
25.65
21.58
20.58
93
19.09
Return on assets%
24.20
25.67
28.39
27.24
25.39
23.43
25.54
22.66
23.91
25.39
13.71
23.91
25.39
57
0.05
EPS$
0.09
0.10
0.10
0.11
0.10
0.10
0.09
0.10
0.10
0.10
0.05
0.14%
2.70%
—
24.63
EPS growth%
25.67
25.47
27.77
25.17
25.45
24.93
27.27
29.73
29.06
29.84
28.26
29.06
26.47
26
0.10
Bookvalue per sh$
0.07
0.07
0.06
0.06
0.07
0.07
0.06
0.07
0.07
0.06
0.14
(2.69%)
0.20%
—
0.07
FCF per share$
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
3.73%
0.62%
—
0.14
Dividend per sh$
0.07
0.07
0.06
0.05
0.05
0.06
0.06
0.05
0.05
0.04
0.13
(3.42%)
(5.28%)
—
16.97
Div yield (avg)%
14.85
14.85
16.72
15.52
17.92
16.56
16.78
17.97
19.87
17.73
19.29
17.73
16.75
41
3.88
Payout ratio%
4.61
4.08
3.68
3.70
6.65
4.55
5.89
6.60
7.38
8.88
15.67
6.60
5.25
24
49.04
Shares (diluted)M
72.28
77.18
91.81
94.62
99.39
99.52
104.6
124.2
138.8
166.7
50.01
10.90%
9.51%
93
17.79
Buyback yield%
24.10
25.18
24.27
24.59
27.49
29.00
30.17
30.98
33.08
33.04
15.40
30.98
28.25
15
1.274
D/E ratiox
0.303
0.284
0.300
0.334
0.339
0.388
0.366
0.379
0.436
0.420
0.250
0.388
0.353
63
8.808
Enterprise value$M
8.035
8.915
7.930
7.257
6.844
6.731
6.927
7.247
6.571
6.801
5.582
(0.12%)
(2.23%)
72
7.228
LT debt$M
14.21
15.51
17.66
19.58
22.18
25.39
24.67
27.17
27.60
32.11
6.729
7.68%
10.09%
56
Revenue
$11.43M
0.98%
1.00×
Cost of revenue
$5.177M
0.91%
0.99×
Operating expenses
$2.399M
1.13%
1.02×
Goodwill & intangibles
15.34%
Spread over hurdle
(0.40%)