3.024
Revenue$M
6.035
6.057
6.131
6.297
6.302
6.497
6.764
6.947
6.924
6.878
3.202
1.76%
1.53%
40
10.47
Revenue growth%
22.38
20.31
18.46
16.12
16.22
15.99
14.53
11.92
9.48
10.56
2.26
11.92
16.06
88
13.37
Gross margin%
7.94
10.81
8.58
8.07
9.40
6.67
4.47
4.52
4.70
7.11
12.88
4.70
7.52
53
8.91
Operating margin%
13.36
12.93
13.72
12.38
15.15
12.57
10.47
8.76
6.85
9.45
14.55
9.45
12.48
6
8.68
Net margin%
18.18
17.44
18.84
21.27
19.33
18.75
19.06
20.98
23.10
23.97
11.91
20.98
19.19
29
19.40
P/E ratio (avg)x
7.469
7.334
7.058
7.987
8.670
9.083
8.562
8.283
7.735
8.650
25.23
8.562
8.135
57
16.68
EV/EBITx
13.59
13.00
11.85
11.07
9.515
9.476
10.21
9.762
9.447
9.886
29.89
9.762
10.05
78
29.19
FCF yield (avg)%
4.31
4.90
2.26
0.40
0.40
0.40
1.33
0.40
0.40
0.40
13.10
0.40
0.40
91
21.29
FCF margin%
12.84
13.95
15.81
18.58
17.76
16.64
15.12
17.73
16.85
17.04
3.84
16.85
16.75
48
1.111
FCF / Net incomex
0.521
0.560
0.639
0.685
0.796
0.941
1.119
1.220
1.255
1.340
0.103
1.220
0.869
76
29.96
ROIC%
6.67
8.02
6.47
4.90
2.20
3.64
4.59
2.12
0.40
1.65
12.33
2.12
4.12
37
26.14
Return on equity%
10.66
7.72
10.05
10.15
9.41
10.08
10.32
8.68
10.93
10.09
16.74
10.09
10.09
41
9.51
Return on assets%
4.28
1.32
0.40
2.85
4.82
7.27
10.19
13.18
14.98
17.19
6.71
13.18
6.04
87
0.05
EPS$
0.03
0.03
0.03
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.05
(5.39%)
(0.37%)
—
23.32
EPS growth%
28.20
25.83
23.83
22.09
19.09
17.55
16.64
14.49
16.13
17.26
16.32
16.64
18.32
64
0.04
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(7.32%)
(5.33%)
—
0.03
FCF per share$
0.01
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
(3.60%)
(1.34%)
—
0.05
Dividend per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.02
9.91%
9.69%
—
11.40
Div yield (avg)%
9.57
11.39
10.63
12.97
12.40
12.68
9.86
10.98
10.90
11.53
25.01
10.98
11.18
78
25.70
Payout ratio%
6.65
7.14
5.10
5.05
3.56
4.73
7.14
9.85
9.57
11.20
21.30
9.57
6.90
30
77.48
Shares (diluted)M
105.5
102.6
106.6
118.7
114.7
136.2
158.5
153.8
175.1
174.1
76.59
8.69%
5.83%
36
19.51
Buyback yield%
28.13
29.88
28.87
30.27
30.74
28.15
25.70
26.32
23.63
22.22
16.85
25.70
28.14
85
0.728
D/E ratiox
0.843
0.882
0.968
0.974
1.082
1.258
1.423
1.436
1.411
1.649
0.740
1.423
1.170
74
1.467
Enterprise value$M
1.679
1.800
1.664
1.803
1.579
1.690
1.785
1.614
1.457
1.411
3.768
(2.23%)
(1.78%)
72
5.389
LT debt$M
1.875
2.227
2.371
2.550
2.696
2.748
3.058
3.401
3.499
3.484
5.646
5.26%
7.23%
26
Revenue
$6.878M
1.53%
1.00×
Cost of revenue
$4.412M
1.48%
1.00×
Operating expenses
$1.031M
2.31%
1.08×