8.772
Revenue$M
24.65
24.57
24.11
24.61
24.30
24.08
24.20
24.06
24.50
24.46
9.407
0.13%
0.14%
55
8.23
Revenue growth%
29.57
30.24
30.45
31.20
30.35
29.58
29.44
32.26
29.47
27.17
21.80
29.47
29.91
53
18.87
Gross margin%
14.68
12.81
15.14
13.59
13.64
12.63
13.67
15.45
14.51
16.43
12.46
14.51
14.09
88
8.73
Operating margin%
21.29
23.38
22.94
24.33
22.07
24.87
23.19
24.24
22.09
19.73
13.63
23.19
23.07
81
3.80
Net margin%
14.90
14.84
15.11
15.41
14.14
13.29
13.42
12.83
11.08
14.01
16.43
13.29
14.08
6
27.55
P/E ratio (avg)x
25.14
22.80
20.53
17.66
16.63
15.27
16.08
14.19
14.05
12.57
32.88
14.19
16.35
80
25.97
EV/EBITx
33.76
36.99
37.26
39.13
40.15
38.27
44.10
50.36
57.97
62.65
9.406
50.36
39.64
12
7.75
FCF yield (avg)%
8.54
7.55
4.95
7.25
7.24
6.12
8.31
8.97
10.62
11.01
26.44
8.97
7.93
58
18.30
FCF margin%
6.93
8.62
7.85
9.20
7.01
4.31
4.73
4.76
4.95
3.29
24.51
4.73
5.94
82
0.347
FCF / Net incomex
1.588
1.545
1.513
1.656
1.591
1.777
1.764
1.961
2.191
2.448
1.005
1.961
1.710
7
2.67
ROIC%
15.10
16.93
18.47
21.14
19.54
20.20
19.73
20.73
22.25
22.01
2.36
20.73
19.96
9
16.11
Return on equity%
16.91
15.82
16.35
14.31
14.13
14.96
13.59
12.40
10.76
12.30
6.20
12.40
14.22
33
18.02
Return on assets%
9.15
7.37
6.71
9.09
8.21
6.22
6.55
7.72
10.22
11.98
2.47
7.72
7.97
83
0.01
EPS$
0.07
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.03
0.03
0.01
(10.21%)
(7.24%)
—
10.17
EPS growth%
12.25
12.07
9.25
6.55
3.82
0.98
0.40
3.10
0.97
1.70
25.03
0.98
3.46
7
0.04
Bookvalue per sh$
0.05
0.06
0.06
0.06
0.07
0.08
0.07
0.08
0.09
0.09
0.05
5.27%
5.78%
—
0.02
FCF per share$
0.07
0.07
0.07
0.08
0.08
0.09
0.10
0.11
0.12
0.13
0.02
10.65%
7.92%
—
0.06
Dividend per sh$
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.01
3.10%
3.21%
—
3.98
Div yield (avg)%
16.86
16.13
13.57
16.27
14.32
13.68
12.33
13.25
11.19
10.24
18.54
12.33
13.62
82
8.27
Payout ratio%
22.70
25.59
23.95
21.42
23.19
22.54
21.49
23.36
20.44
19.87
19.49
21.49
22.62
26
119.9
Shares (diluted)M
140.7
130.2
133.1
137.5
144.2
156.2
151.3
163.9
154.8
162.4
118.1
2.40%
1.93%
92
2.64
Buyback yield%
33.11
30.90
30.77
29.69
28.63
26.87
24.61
26.11
24.20
25.46
26.22
25.46
27.75
19
0.604
D/E ratiox
0.390
0.374
0.395
0.383
0.408
0.455
0.456
0.501
0.478
0.537
0.541
0.478
0.431
84
14.49
Enterprise value$M
17.27
16.03
14.44
15.23
14.02
12.58
13.51
14.08
12.86
12.55
2.470
(2.19%)
(3.93%)
92
12.53
LT debt$M
32.21
31.78
33.83
32.11
33.91
36.90
39.36
43.02
47.03
47.77
28.90
7.09%
5.39%
73
Revenue
$24.46M
0.14%
1.00×
Cost of revenue
$14.59M
0.31%
1.02×
Operating expenses
$5.611M
(0.29%)
0.96×