8.799
Revenue$M
10.95
11.08
11.11
10.98
10.81
10.81
10.60
10.67
10.57
10.68
9.378
(0.24%)
(0.26%)
66
25.08
Revenue growth%
14.96
13.52
10.70
10.64
10.08
9.22
7.09
8.72
7.45
9.28
23.18
8.72
9.68
32
7.20
Gross margin%
12.12
14.70
16.74
16.15
18.65
20.07
19.70
20.31
19.35
20.85
9.19
20.07
19.00
72
24.52
Operating margin%
15.27
14.74
14.52
15.80
15.70
15.14
14.21
16.34
18.31
15.96
19.75
15.96
15.49
27
6.68
Net margin%
14.42
15.66
13.19
11.25
12.41
15.40
14.51
16.76
17.54
14.82
14.14
15.40
14.67
23
11.19
P/E ratio (avg)x
7.814
8.851
9.225
10.54
10.78
10.36
10.39
11.17
12.64
13.87
7.731
11.17
10.47
51
26.43
EV/EBITx
43.38
44.41
50.95
52.57
53.87
56.26
62.03
65.41
70.20
75.90
13.77
65.41
55.07
51
17.27
FCF yield (avg)%
22.47
22.23
19.90
18.05
15.97
16.58
14.00
12.32
14.32
12.87
28.12
14.00
16.27
40
23.12
FCF margin%
23.88
23.41
25.00
23.90
23.84
26.20
28.84
27.45
27.37
26.39
9.42
27.37
25.60
88
1.311
FCF / Net incomex
1.353
1.451
1.567
1.371
1.417
1.442
1.440
1.268
1.284
1.261
1.086
1.284
1.394
51
16.97
ROIC%
8.01
9.46
11.18
12.76
15.15
16.69
15.20
13.29
14.30
13.35
16.90
14.30
13.32
88
5.80
Return on equity%
28.41
29.01
26.83
24.46
22.88
23.68
24.14
25.93
25.21
26.59
16.63
25.21
25.57
81
17.05
Return on assets%
19.16
20.25
17.56
19.09
17.44
17.83
19.18
21.59
21.28
19.28
23.37
19.28
19.17
94
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.22%
4.20%
—
6.45
EPS growth%
7.47
4.77
4.37
2.16
2.80
4.50
6.77
4.43
5.91
3.59
26.38
4.50
4.46
17
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.08%)
1.93%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
10.39%
8.22%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
1.40%
(1.21%)
—
13.77
Div yield (avg)%
14.79
16.21
17.00
15.47
17.92
15.47
15.04
12.11
12.73
12.28
20.16
12.73
15.25
26
24.53
Payout ratio%
26.61
24.19
23.34
26.17
27.22
27.28
26.16
24.32
24.33
22.63
7.28
24.33
25.25
65
1.078
Shares (diluted)B
0.907
0.894
0.804
0.711
0.641
0.607
0.639
0.557
0.597
0.530
1.055
(3.74%)
(5.74%)
25
3.54
Buyback yield%
22.36
20.47
17.51
18.90
18.50
17.66
15.58
12.94
13.75
14.21
24.25
14.21
17.59
19
1.014
D/E ratiox
2.806
3.008
3.540
4.153
4.123
4.989
5.654
5.513
5.373
5.670
0.181
5.513
4.571
75
1.654
Enterprise value$M
2.836
2.831
2.716
2.878
2.812
2.843
2.891
2.516
2.340
2.531
6.929
(2.08%)
(2.36%)
82
0.764
LT debt$M
14.40
17.17
17.63
18.54
19.17
21.02
23.72
23.96
25.59
27.36
1.122
7.37%
8.09%
30
Revenue
$10.68M
(0.26%)
1.00×
Cost of revenue
$7.477M
(0.26%)
1.00×
Operating expenses
$2.299M
(0.21%)
1.00×
Spread over hurdle
(7.58%)