9.297
Revenue$M
6.194
6.522
6.690
6.831
6.994
7.196
7.489
7.971
8.352
8.560
9.981
4.12%
3.55%
57
3.16
Revenue growth%
18.37
15.64
18.62
17.77
19.97
17.35
19.23
17.24
14.53
13.93
11.28
17.24
17.56
28
27.74
Gross margin%
6.15
4.71
6.04
4.93
6.98
9.36
11.49
12.89
15.80
15.86
27.76
12.89
8.17
57
25.18
Operating margin%
33.85
32.80
32.29
33.70
35.86
37.52
34.86
33.69
34.07
31.52
10.26
34.07
33.78
7
16.39
Net margin%
10.85
8.35
10.72
11.40
9.86
11.71
12.72
14.10
13.28
13.00
27.70
13.00
11.55
26
30.40
P/E ratio (avg)x
26.87
23.89
21.59
23.95
23.09
21.64
18.91
17.14
18.86
16.65
10.67
18.86
21.62
38
24.52
EV/EBITx
47.05
51.50
55.46
61.07
61.10
61.43
66.41
78.95
86.67
95.55
11.86
78.95
61.27
29
26.07
FCF yield (avg)%
12.30
13.12
14.00
16.02
14.33
15.16
15.66
16.02
14.45
13.49
14.05
15.16
14.39
63
19.23
FCF margin%
20.09
18.11
20.77
22.26
22.98
20.63
18.15
19.81
17.76
17.87
13.10
18.15
19.95
72
1.084
FCF / Net incomex
1.190
1.377
1.612
1.819
1.738
1.859
2.177
2.393
2.568
2.864
1.420
2.393
1.839
61
14.26
ROIC%
14.07
16.04
15.53
16.47
15.24
16.73
16.84
15.07
12.44
10.73
21.15
15.07
15.39
26
11.09
Return on equity%
9.50
7.44
10.38
13.33
14.36
16.09
17.92
19.89
17.40
19.57
29.64
17.92
15.22
7
22.30
Return on assets%
8.28
10.85
11.26
11.97
10.54
11.41
12.58
9.80
9.49
12.46
28.53
11.41
11.05
19
0.01
EPS$
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.09
0.11
0.12
0.01
11.92%
11.40%
—
25.27
EPS growth%
8.75
9.79
12.68
11.76
14.10
12.21
13.52
11.37
12.25
11.32
9.77
12.21
11.98
9
0.01
Bookvalue per sh$
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.04
5.49%
4.16%
—
0.02
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
(3.15%)
(1.23%)
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.04
(3.21%)
(2.06%)
—
24.56
Div yield (avg)%
7.85
7.04
9.70
11.10
10.53
12.00
11.54
10.89
10.27
8.24
5.21
10.89
10.40
14
11.66
Payout ratio%
18.49
15.87
16.30
16.66
14.33
16.00
15.45
17.59
18.63
21.17
4.44
17.59
16.48
51
228.0
Shares (diluted)M
354.4
373.5
361.2
416.1
398.6
447.1
504.7
548.1
529.6
584.5
235.7
7.96%
5.34%
71
28.41
Buyback yield%
24.20
22.59
23.16
21.07
19.27
21.78
22.42
21.96
22.88
25.24
3.63
22.42
22.50
67
0.580
D/E ratiox
0.677
0.744
0.809
0.853
0.804
0.852
0.817
0.877
0.969
0.937
1.082
0.877
0.834
49
2.474
Enterprise value$M
8.623
9.527
10.63
11.61
12.93
13.00
14.78
14.80
15.04
16.22
8.619
4.63%
6.86%
60
8.370
LT debt$M
11.66
12.64
13.67
13.31
13.71
12.40
11.96
13.08
12.34
12.50
10.70
(1.83%)
1.06%
37
Revenue
$8.560M
3.55%
1.00×
Cost of revenue
$4.897M
3.86%
1.03×
Operating expenses
$1.205M
2.75%
0.92×
Goodwill & intangibles
13.84%