1.735
Revenue$M
11.24
11.59
12.37
13.14
13.84
14.54
15.10
16.12
17.01
17.40
1.922
4.68%
4.74%
18
19.76
Revenue growth%
29.21
30.93
28.50
27.30
25.90
24.29
25.86
27.11
25.43
22.93
11.78
25.43
26.51
18
13.86
Gross margin%
15.28
17.24
19.78
19.52
21.01
22.74
24.06
22.15
19.77
17.51
18.61
22.15
19.78
49
18.64
Operating margin%
19.60
19.30
17.49
15.52
18.45
16.09
14.13
13.96
15.23
12.47
20.95
14.13
15.81
80
24.66
Net margin%
26.45
27.44
29.89
29.49
31.62
31.39
28.75
26.04
23.60
24.12
16.39
26.04
28.10
85
36.24
P/E ratio (avg)x
28.42
32.98
35.87
40.07
44.07
51.85
57.00
62.30
61.29
71.79
23.80
61.29
47.96
48
7.303
EV/EBITx
29.09
29.65
32.65
35.25
34.69
33.60
33.53
39.37
41.46
45.41
36.44
39.37
34.15
78
4.12
FCF yield (avg)%
21.03
19.00
17.08
16.18
16.74
18.25
19.40
16.61
14.04
15.13
6.09
16.61
16.91
92
18.41
FCF margin%
8.26
5.61
8.57
6.53
9.17
7.09
4.45
2.12
4.59
2.60
15.69
4.45
6.07
49
1.570
FCF / Net incomex
1.271
1.341
1.393
1.317
1.440
1.556
1.648
1.687
1.744
1.657
1.752
1.657
1.498
35
11.55
ROIC%
1.42
0.40
1.04
0.55
0.40
0.40
0.41
1.67
0.61
1.39
8.24
0.61
0.58
31
3.63
Return on equity%
11.03
10.28
7.59
7.79
7.93
6.06
4.07
2.19
4.16
1.84
2.51
4.07
6.82
32
9.81
Return on assets%
34.45
34.15
34.93
34.56
35.77
37.79
37.06
37.39
40.15
37.44
18.60
37.44
36.42
93
0.21
EPS$
0.08
0.09
0.11
0.11
0.11
0.11
0.10
0.12
0.12
0.14
0.23
5.72%
7.52%
—
19.79
EPS growth%
0.40
1.82
1.57
1.60
2.77
3.82
3.99
3.92
5.65
4.82
21.43
3.99
3.29
28
0.24
Bookvalue per sh$
0.17
0.15
0.16
0.14
0.15
0.15
0.15
0.15
0.13
0.12
0.23
(4.56%)
(3.07%)
—
0.13
FCF per share$
0.14
0.13
0.12
0.11
0.11
0.13
0.13
0.12
0.13
0.12
0.12
1.24%
(0.06%)
—
0.08
Dividend per sh$
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.19
(5.65%)
(6.35%)
—
28.13
Div yield (avg)%
13.50
15.65
13.36
14.91
15.70
15.96
17.03
15.79
17.81
15.79
18.26
15.96
15.74
19
25.59
Payout ratio%
16.51
13.65
11.30
11.06
10.62
10.11
13.01
14.64
14.19
12.28
27.94
13.01
12.64
17
56.79
Shares (diluted)M
75.40
79.33
89.82
107.0
116.7
136.1
145.2
145.5
160.1
161.4
56.07
6.71%
8.55%
19
7.12
Buyback yield%
15.26
15.48
13.68
12.50
14.58
11.60
12.30
13.94
16.46
16.14
25.43
13.94
14.26
67
1.644
D/E ratiox
2.009
1.975
1.975
2.063
2.416
2.452
2.456
2.443
2.503
2.429
0.230
2.452
2.423
12
7.584
Enterprise value$M
1.878
1.640
1.549
1.481
1.330
1.323
1.212
1.183
1.193
1.282
6.198
(0.74%)
(4.11%)
61
17.79
LT debt$M
18.10
18.31
20.96
22.47
22.35
24.95
26.07
28.59
27.40
30.42
14.79
6.36%
6.54%
60
Revenue
$17.40M
4.74%
1.00×
Cost of revenue
$7.760M
4.95%
1.02×
Operating expenses
$3.986M
4.70%
1.00×
Property and equipment
16.72%