7.796
Revenue$M
8.343
8.808
9.334
9.912
10.26
10.74
10.98
11.71
12.48
12.73
8.371
4.40%
4.92%
44
26.61
Revenue growth%
18.02
16.16
17.79
20.65
18.11
16.95
14.55
17.45
18.31
20.46
16.72
17.45
17.91
92
13.35
Gross margin%
19.79
21.18
19.84
18.12
16.73
17.14
18.45
19.12
21.03
22.28
2.91
19.12
19.46
67
19.22
Operating margin%
6.85
5.42
3.11
0.69
2.60
2.68
0.40
0.40
0.40
0.40
15.86
0.40
1.65
9
18.95
Net margin%
13.17
14.22
15.22
17.74
17.67
18.37
19.23
21.96
24.72
23.79
12.32
21.96
18.06
61
12.46
P/E ratio (avg)x
27.76
23.72
25.78
24.35
25.65
23.68
21.06
22.22
22.15
21.75
10.86
22.15
23.70
66
14.30
EV/EBITx
6.441
6.419
7.040
6.444
6.801
6.045
6.517
6.197
6.894
7.111
34.26
6.517
6.481
77
8.36
FCF yield (avg)%
13.02
13.40
14.00
14.16
12.32
11.97
10.58
13.32
11.54
10.93
26.85
11.54
12.67
8
3.17
FCF margin%
10.49
11.70
13.53
14.51
17.14
15.52
15.34
15.32
13.50
16.19
26.40
15.34
14.91
12
1.430
FCF / Net incomex
1.266
1.265
1.319
1.317
1.242
1.273
1.429
1.610
1.678
1.505
1.582
1.505
1.318
43
4.68
ROIC%
4.73
2.72
2.80
5.72
6.02
5.93
6.04
4.71
4.49
4.45
7.04
4.71
4.72
81
10.77
Return on equity%
10.95
13.13
14.00
14.33
15.28
16.71
17.13
16.51
15.52
15.09
28.29
16.51
15.19
16
10.88
Return on assets%
7.69
8.06
10.32
11.37
10.91
13.06
15.24
14.79
13.86
14.33
29.15
14.33
12.22
25
0.01
EPS$
0.06
0.07
0.07
0.08
0.08
0.09
0.10
0.12
0.14
0.17
0.01
16.77%
10.48%
—
21.67
EPS growth%
4.67
2.67
0.86
3.38
5.98
6.27
4.93
3.11
2.07
2.08
25.49
3.11
3.25
44
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
0.01
0.04
(5.44%)
(3.14%)
—
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
5.87%
2.80%
—
0.04
Dividend per sh$
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.01
4.09%
5.19%
—
14.75
Div yield (avg)%
34.25
31.88
30.33
31.80
31.84
30.15
28.85
31.73
32.74
31.60
25.19
31.60
31.76
33
25.25
Payout ratio%
6.06
7.53
4.69
5.57
6.49
8.78
10.75
10.92
12.17
11.97
11.89
10.92
8.16
53
236.7
Shares (diluted)M
211.0
217.6
239.9
255.7
237.4
249.8
250.1
256.5
260.5
291.0
234.3
4.16%
3.19%
77
8.28
Buyback yield%
11.70
12.57
11.65
14.38
12.08
11.80
11.76
13.54
15.44
18.22
26.53
13.54
12.33
27
1.231
D/E ratiox
1.067
1.203
1.278
1.356
1.485
1.479
1.444
1.589
1.728
1.778
1.655
1.589
1.461
17
4.372
Enterprise value$M
11.19
11.17
12.94
14.27
15.07
14.88
15.63
16.54
15.58
15.51
9.387
0.59%
4.86%
59
4.562
LT debt$M
8.312
8.186
9.157
10.19
11.50
12.56
12.68
12.91
13.32
13.11
1.654
2.66%
4.52%
87
Revenue
$12.73M
4.92%
1.00×
Cost of revenue
$6.429M
5.11%
1.02×
Operating expenses
$2.926M
4.64%
0.97×
Property and equipment
16.59%
Spread over hurdle
(3.43%)