0.142
Revenue$M
0.250
0.260
0.277
0.288
0.293
0.312
0.329
0.336
0.342
0.362
0.145
4.32%
4.23%
86
2.49
Revenue growth%
10.42
10.17
11.36
10.75
12.14
12.95
13.01
14.09
13.54
11.96
7.29
13.01
12.05
66
8.36
Gross margin%
15.49
16.52
16.28
14.74
17.69
19.59
18.06
19.91
18.03
17.92
6.05
18.06
17.80
17
15.64
Operating margin%
12.11
9.82
7.55
7.39
8.40
9.32
7.09
8.46
11.27
12.23
29.47
9.32
8.89
57
9.15
Net margin%
6.61
5.22
3.73
6.57
7.95
8.54
6.70
5.64
8.57
9.67
10.47
8.54
6.65
22
30.47
P/E ratio (avg)x
11.51
11.85
11.78
11.05
10.81
11.36
11.07
11.56
12.88
12.32
13.55
11.56
11.54
22
14.02
EV/EBITx
35.99
39.08
43.84
49.81
51.70
57.84
55.41
63.18
72.07
83.14
19.31
63.18
53.55
75
11.52
FCF yield (avg)%
2.64
4.82
2.81
1.60
2.88
5.59
5.59
6.58
5.73
5.40
8.21
5.59
5.11
40
4.37
FCF margin%
14.64
14.68
13.28
10.98
8.71
7.14
10.11
8.93
9.70
8.08
15.94
8.93
9.91
67
1.446
FCF / Net incomex
0.442
0.451
0.433
0.381
0.413
0.450
0.487
0.442
0.413
0.401
1.015
0.442
0.437
38
20.51
ROIC%
3.97
3.06
2.65
1.64
0.40
0.40
0.40
0.40
0.40
0.40
17.89
0.40
0.40
58
19.60
Return on equity%
0.40
2.18
2.13
0.53
1.59
3.40
4.08
3.75
1.43
0.99
2.39
3.40
1.86
71
3.89
Return on assets%
14.97
13.89
16.42
16.25
18.16
15.64
15.26
15.61
17.19
16.39
15.58
15.64
15.94
66
0.01
EPS$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
8.59%
9.35%
—
20.57
EPS growth%
14.09
16.99
18.58
17.50
14.62
12.58
10.93
13.66
15.17
15.50
22.75
13.66
14.90
16
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.26%
(1.12%)
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
5.68%
4.51%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
1.05%
(3.60%)
—
6.78
Div yield (avg)%
29.08
30.59
32.30
30.60
28.88
28.17
29.67
28.97
29.36
27.68
13.03
28.97
29.22
61
14.60
Payout ratio%
3.85
0.94
2.16
2.89
4.08
2.89
4.59
2.49
3.80
4.89
4.80
3.80
3.34
59
24.27
Shares (diluted)M
30.27
31.67
33.26
32.81
36.17
42.45
42.32
45.46
53.63
53.55
24.74
8.16%
5.87%
61
23.99
Buyback yield%
28.26
29.18
26.95
27.84
30.49
31.14
29.80
28.84
30.41
28.00
9.30
29.80
29.01
25
0.565
D/E ratiox
0.793
0.772
0.800
0.859
0.973
0.941
0.931
1.015
1.133
1.360
0.560
1.015
0.936
78
0.116
Enterprise value$M
0.417
0.387
0.419
0.455
0.441
0.423
0.399
0.373
0.347
0.334
0.054
(5.39%)
(1.36%)
64
0.279
LT debt$M
0.053
0.049
0.047
0.045
0.043
0.038
0.036
0.034
0.037
0.034
0.111
(4.75%)
(3.81%)
19
Revenue
$0.362M
4.23%
1.00×
Cost of revenue
$0.177M
4.36%
1.01×
Operating expenses
$0.078M
4.08%
0.99×