1.050
Revenue$M
1.308
1.395
1.467
1.534
1.601
1.671
1.739
1.856
1.936
1.089
1.209
4.77%
4.74%
39
24.34
Revenue growth%
16.58
15.26
13.55
15.42
14.87
15.29
14.49
11.62
13.71
22.22
9.34
14.49
15.07
5
24.29
Gross margin%
21.03
19.52
21.00
22.11
21.04
20.48
22.05
23.14
20.61
14.34
10.30
21.04
21.04
75
15.56
Operating margin%
19.86
21.77
19.25
20.84
19.86
17.33
16.33
18.86
16.46
22.09
18.47
17.33
19.15
16
17.53
Net margin%
6.24
4.48
5.10
2.14
0.40
0.40
0.40
0.40
0.83
11.04
21.44
0.40
1.49
83
13.56
P/E ratio (avg)x
24.71
24.92
24.99
28.23
31.53
33.38
34.42
38.52
40.36
32.70
20.12
34.42
29.88
62
29.82
EV/EBITx
39.34
39.60
41.81
39.94
39.00
35.40
36.66
41.89
40.61
33.27
28.92
39.00
39.47
6
5.87
FCF yield (avg)%
10.69
10.47
12.36
12.15
9.62
12.49
10.99
9.37
7.04
6.49
29.62
9.62
10.58
5
24.27
FCF margin%
3.56
1.95
3.08
1.02
0.40
3.08
1.88
2.72
4.74
21.61
10.69
2.72
2.33
25
0.447
FCF / Net incomex
0.475
0.459
0.412
0.452
0.496
0.443
0.428
0.391
0.416
0.792
1.718
0.428
0.442
13
22.17
ROIC%
12.01
13.43
16.40
18.27
15.33
15.05
17.28
17.20
19.04
22.95
5.17
17.20
15.86
76
29.68
Return on equity%
4.91
7.16
4.76
4.15
6.80
4.60
7.28
8.78
10.52
29.03
6.89
7.28
5.85
72
21.71
Return on assets%
9.36
9.86
10.92
12.14
13.73
13.20
15.68
15.73
16.78
11.08
8.23
15.68
12.67
78
0.01
EPS$
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.01
0.01
6.19%
4.43%
—
5.48
EPS growth%
8.56
5.63
2.84
0.40
0.40
1.49
0.40
1.66
3.49
3.53
2.03
1.49
2.25
33
—
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
0.58%
(1.56%)
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.57%)
(1.03%)
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.04
0.05
0.02
0.01
12.65%
11.05%
—
19.25
Div yield (avg)%
33.96
34.33
36.84
37.16
36.04
37.46
35.79
35.88
38.39
10.52
17.88
36.04
35.96
86
19.01
Payout ratio%
22.88
23.83
24.97
27.01
25.28
24.92
27.32
30.03
27.54
21.55
25.24
27.32
25.30
57
48.98
Shares (diluted)M
62.97
55.94
56.46
57.68
53.06
55.64
51.84
54.30
57.20
47.35
48.16
(0.16%)
(0.33%)
29
27.48
Buyback yield%
24.97
26.58
23.80
23.01
22.60
21.79
21.95
24.06
25.46
15.61
17.22
22.60
23.68
69
1.457
D/E ratiox
1.761
1.721
1.849
1.756
1.756
1.674
1.747
1.795
1.653
1.439
1.727
1.747
1.756
57
1.322
Enterprise value$M
0.834
0.974
1.027
1.136
1.089
1.184
1.350
1.554
1.559
0.228
0.743
6.54%
7.34%
90
0.577
LT debt$M
0.552
0.542
0.536
0.601
0.695
0.778
0.747
0.789
0.847
1.211
1.152
7.12%
4.50%
77
Revenue
$1.936M
4.74%
1.00×
Cost of revenue
$1.040M
4.76%
1.00×
Operating expenses
$0.341M
4.14%
0.94×
Goodwill & intangibles
19.25%