0.756
Revenue$M
12.73
12.58
12.90
13.29
13.40
13.67
13.57
13.82
14.25
14.14
0.786
1.08%
1.20%
94
9.46
Revenue growth%
16.54
15.81
13.31
12.21
10.48
12.31
9.53
9.20
8.13
7.16
17.46
9.20
11.35
55
11.87
Gross margin%
7.64
10.51
12.78
11.94
12.59
12.46
15.17
13.17
15.73
13.70
3.22
13.70
12.69
56
15.63
Operating margin%
35.50
32.65
35.58
37.17
39.00
37.63
36.11
37.09
37.30
37.44
21.43
37.30
37.13
16
12.97
Net margin%
11.42
11.28
11.72
11.66
10.71
9.13
6.70
8.56
8.96
10.78
29.33
8.96
10.74
86
33.64
P/E ratio (avg)x
39.79
41.06
41.69
37.82
38.36
34.52
35.79
38.90
34.99
32.08
18.61
34.99
38.09
35
15.81
EV/EBITx
35.31
33.12
31.91
34.70
32.85
34.21
34.56
33.32
34.40
33.55
7.798
34.21
33.88
11
20.26
FCF yield (avg)%
5.82
6.97
4.60
5.88
5.66
7.50
6.37
4.29
5.88
4.75
18.68
5.88
5.85
25
5.09
FCF margin%
23.33
21.21
21.12
22.14
21.87
24.76
25.26
25.04
22.95
21.15
23.04
24.76
22.55
59
0.527
FCF / Net incomex
1.040
1.081
1.189
1.433
1.559
1.664
1.978
1.977
2.209
2.557
1.384
1.978
1.612
88
25.44
ROIC%
2.84
0.43
0.40
2.82
1.07
3.47
5.17
7.46
4.48
1.87
12.55
4.48
2.83
56
20.71
Return on equity%
0.40
0.40
0.40
0.40
2.88
1.55
4.28
4.73
3.54
1.79
14.18
3.54
1.67
28
18.96
Return on assets%
2.01
3.81
4.83
1.84
4.03
2.32
0.82
0.40
1.78
3.65
29.06
1.78
2.17
25
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
8.51%
6.51%
—
21.75
EPS growth%
6.25
3.36
1.89
2.15
1.76
0.94
0.40
0.40
1.01
0.40
17.58
0.40
1.39
48
0.01
Bookvalue per sh$
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.05
0.03
10.40%
6.37%
—
0.03
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
(3.44%)
(2.72%)
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
4.08%
2.49%
—
25.09
Div yield (avg)%
20.81
22.88
25.80
22.83
21.18
23.47
23.79
25.66
23.43
24.75
24.73
23.79
23.45
80
8.35
Payout ratio%
2.91
1.31
4.02
2.10
0.51
0.40
1.56
2.89
5.10
5.73
14.79
2.89
2.49
27
244.7
Shares (diluted)M
274.6
269.9
243.1
232.2
220.5
220.4
233.3
211.8
193.6
198.9
248.1
(2.04%)
(4.08%)
65
26.63
Buyback yield%
5.74
3.01
5.73
7.33
10.32
7.53
5.58
8.40
10.90
12.64
8.48
8.40
7.43
14
0.555
D/E ratiox
1.296
1.246
1.106
0.972
1.046
1.114
1.218
1.169
1.052
1.143
1.025
1.143
1.128
10
3.169
Enterprise value$M
3.029
2.681
2.699
2.619
2.868
2.609
2.705
2.976
3.037
3.003
7.866
0.93%
0.09%
49
6.481
LT debt$M
14.42
16.10
16.05
15.79
17.55
16.15
15.09
15.28
13.63
14.70
4.919
(3.48%)
0.20%
90
Revenue
$14.14M
1.20%
1.00×
Cost of revenue
$9.758M
1.06%
0.99×
Operating expenses
$2.660M
1.46%
1.03×