0.405
Revenue$M
0.292
0.298
0.313
0.321
0.336
0.350
0.360
0.374
0.385
0.399
0.434
3.47%
3.84%
93
10.56
Revenue growth%
5.85
6.76
5.78
7.02
4.27
4.78
4.10
2.65
1.52
1.67
21.75
2.65
4.52
38
29.25
Gross margin%
9.43
9.88
8.83
7.19
8.33
8.72
9.43
8.73
10.02
11.98
25.42
9.43
9.13
63
27.00
Operating margin%
20.26
21.42
19.96
17.59
15.55
14.81
15.69
17.05
19.89
17.32
20.27
17.05
17.45
56
11.73
Net margin%
4.04
5.72
5.16
2.92
1.68
2.79
3.61
2.90
0.51
0.40
23.03
2.79
2.91
78
36.20
P/E ratio (avg)x
25.03
23.59
23.47
26.19
28.65
30.49
27.23
27.34
28.79
28.09
7.331
28.09
27.29
85
22.83
EV/EBITx
29.32
29.09
29.25
30.44
32.39
30.26
29.80
33.28
30.48
30.99
8.946
30.48
30.35
44
5.18
FCF yield (avg)%
28.69
26.23
28.64
29.75
30.45
28.16
27.44
29.25
28.37
30.81
17.76
28.37
28.66
40
4.53
FCF margin%
3.32
2.54
0.40
0.40
0.40
0.40
0.40
0.42
0.40
0.92
29.53
0.40
0.40
57
0.925
FCF / Net incomex
0.280
0.288
0.304
0.299
0.308
0.268
0.239
0.249
0.248
0.217
1.222
0.248
0.274
77
11.43
ROIC%
12.76
14.00
14.24
13.34
10.78
9.94
10.87
10.73
12.17
13.62
22.28
10.87
12.47
19
13.34
Return on equity%
19.58
18.66
18.73
17.53
15.26
15.02
15.38
16.40
16.10
17.21
20.09
16.10
16.80
65
17.67
Return on assets%
15.72
16.59
19.37
16.74
17.16
19.52
20.11
19.50
16.58
18.36
9.76
19.50
17.76
53
0.08
EPS$
0.02
0.02
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.09
2.38%
2.79%
—
28.60
EPS growth%
7.55
6.05
4.49
6.41
4.92
5.50
3.68
1.49
0.40
0.63
19.83
1.49
4.71
41
0.07
Bookvalue per sh$
0.13
0.14
0.15
0.17
0.20
0.21
0.21
0.21
0.24
0.26
0.08
5.02%
8.42%
—
0.12
FCF per share$
0.06
0.07
0.08
0.09
0.09
0.11
0.12
0.11
0.13
0.13
0.02
7.18%
8.82%
—
0.12
Dividend per sh$
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.08
0.08
0.09
0.10
6.83%
8.06%
—
17.98
Div yield (avg)%
8.79
10.24
10.44
9.48
10.14
9.02
11.17
12.60
10.13
9.70
27.38
10.13
10.13
65
28.98
Payout ratio%
15.43
14.70
14.00
15.15
15.46
14.36
13.47
11.00
13.71
14.82
13.89
13.71
14.53
57
2.460
Shares (diluted)M
4.241
4.680
5.002
5.901
6.962
7.636
8.036
9.295
9.746
9.249
2.460
5.85%
9.69%
63
8.90
Buyback yield%
6.82
9.65
12.52
13.73
15.01
13.37
13.35
14.38
16.73
17.39
17.13
14.38
13.55
37
0.987
D/E ratiox
1.558
1.696
1.508
1.649
1.637
1.650
1.724
1.599
1.522
1.618
1.260
1.618
1.627
24
0.183
Enterprise value$M
0.498
0.514
0.518
0.530
0.570
0.653
0.709
0.793
0.935
1.028
0.192
12.54%
9.04%
34
0.026
LT debt$M
0.539
0.617
0.624
0.715
0.823
0.912
1.002
1.097
1.135
1.301
0.020
9.59%
10.85%
61
Revenue
$0.399M
3.84%
1.00×
Cost of revenue
$0.259M
3.95%
1.01×
Operating expenses
$0.042M
3.54%
0.97×
Property and equipment
17.44%
Goodwill & intangibles
16.10%