3.451
Revenue$M
12.83
13.33
13.94
14.37
14.63
14.98
15.38
15.64
16.29
16.85
3.824
2.87%
3.28%
29
22.04
Revenue growth%
20.62
19.44
18.21
20.18
18.17
17.08
18.38
19.77
18.98
16.73
16.89
18.38
18.68
36
10.08
Gross margin%
21.49
19.17
20.31
21.47
19.21
19.10
18.30
17.91
18.83
16.91
15.37
18.30
19.14
24
19.65
Operating margin%
1.97
0.77
0.40
2.18
0.56
3.29
2.11
4.96
5.43
2.73
4.20
3.29
2.15
83
2.30
Net margin%
5.34
8.02
6.00
8.06
9.76
8.04
10.84
10.04
11.01
10.77
21.06
10.77
8.91
55
9.951
P/E ratio (avg)x
43.63
42.77
43.52
41.69
38.98
41.53
45.92
44.76
42.58
38.09
36.92
42.58
42.67
13
6.257
EV/EBITx
23.75
24.53
25.07
29.01
29.06
30.85
33.66
36.73
38.83
39.99
18.91
36.73
29.95
73
27.48
FCF yield (avg)%
16.51
16.59
17.98
17.43
18.75
18.57
18.66
17.93
20.00
21.15
20.98
18.66
18.27
38
5.57
FCF margin%
5.66
3.79
6.36
4.21
5.51
2.77
2.57
0.68
0.40
0.40
23.87
0.68
3.28
61
0.675
FCF / Net incomex
2.024
2.236
2.309
2.546
2.333
2.362
2.235
2.339
2.222
2.372
1.455
2.339
2.321
21
6.14
ROIC%
1.99
3.61
2.44
0.79
3.26
3.84
4.73
6.54
8.06
6.94
27.55
6.54
3.72
38
21.45
Return on equity%
26.52
29.38
30.13
28.27
27.79
30.31
29.00
28.45
27.36
29.50
29.25
29.00
28.72
44
20.45
Return on assets%
2.40
2.69
0.40
0.40
0.40
0.40
0.40
2.59
1.92
0.40
19.06
0.40
0.40
92
0.06
EPS$
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
9.10%
9.12%
—
29.66
EPS growth%
14.16
15.92
17.15
18.03
20.77
20.91
21.89
22.83
21.43
21.75
20.04
21.75
20.84
67
0.07
Bookvalue per sh$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.04
10.62%
4.64%
—
0.01
FCF per share$
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.06
3.97%
1.85%
—
0.03
Dividend per sh$
0.02
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.01
(4.37%)
(1.13%)
—
2.98
Div yield (avg)%
0.94
2.84
4.28
6.93
7.56
8.27
10.24
12.64
11.14
13.80
11.76
11.14
7.92
85
3.78
Payout ratio%
13.45
16.10
13.75
13.99
12.02
10.65
10.08
12.08
14.89
12.12
22.20
12.08
12.78
85
142.0
Shares (diluted)M
128.5
118.8
130.8
126.3
135.0
129.2
118.6
115.1
103.8
93.59
144.2
(7.06%)
(3.69%)
14
18.93
Buyback yield%
6.63
4.84
7.52
8.59
8.49
8.92
8.16
10.40
12.47
14.34
18.33
10.40
8.54
73
0.273
D/E ratiox
0.608
0.659
0.755
0.828
0.826
0.916
0.877
0.906
0.956
0.874
1.232
0.906
0.851
88
2.608
Enterprise value$M
9.401
8.830
9.521
8.548
8.249
8.862
9.630
9.567
10.07
10.32
1.970
4.59%
1.68%
21
11.41
LT debt$M
12.63
14.43
16.95
16.82
17.68
18.28
20.21
20.13
23.22
22.92
9.535
5.33%
7.87%
50
Revenue
$16.85M
3.28%
1.00×
Cost of revenue
$9.656M
2.90%
0.96×
Operating expenses
$3.691M
3.75%
1.05×
Goodwill & intangibles
15.54%