9.464
Revenue$M
9.096
9.598
10.33
11.07
11.83
12.60
13.66
14.38
15.16
16.22
9.998
6.52%
6.71%
61
25.52
Revenue growth%
29.06
31.02
29.89
30.41
32.77
30.60
32.67
34.70
32.05
34.83
14.74
32.67
31.53
69
8.21
Gross margin%
19.50
19.65
21.82
21.65
22.37
19.66
17.11
16.91
18.68
19.11
14.08
18.68
19.57
31
27.95
Operating margin%
20.43
17.52
18.68
18.45
16.89
16.83
14.10
14.51
13.46
13.66
14.81
14.10
16.86
71
15.86
Net margin%
24.35
26.17
27.68
25.04
22.84
23.28
25.40
26.67
29.44
29.80
10.33
26.67
25.79
81
16.47
P/E ratio (avg)x
8.447
8.278
8.423
8.222
8.999
7.909
8.324
8.799
8.838
8.585
37.69
8.585
8.435
9
11.65
EV/EBITx
39.96
37.20
40.47
43.79
41.10
45.94
50.92
50.83
58.96
66.37
30.02
50.92
44.87
19
13.53
FCF yield (avg)%
29.90
32.09
31.06
28.59
29.91
32.09
33.88
35.68
36.24
36.06
17.43
35.68
32.09
20
24.26
FCF margin%
21.08
22.50
23.93
25.92
28.62
26.48
28.05
27.62
26.32
26.02
11.89
26.48
26.17
57
0.860
FCF / Net incomex
1.247
1.287
1.331
1.404
1.547
1.384
1.382
1.239
1.181
1.235
0.257
1.239
1.309
63
8.31
ROIC%
16.77
19.42
20.16
20.25
20.37
17.38
20.29
20.42
20.74
18.33
11.25
20.29
20.20
53
13.65
Return on equity%
22.91
25.11
22.89
25.84
25.77
27.46
28.89
31.43
32.67
30.70
24.98
30.70
26.65
52
7.92
Return on assets%
23.23
21.80
20.92
22.47
22.57
21.94
19.01
17.99
15.73
13.95
5.69
17.99
21.36
23
0.01
EPS$
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
(1.35%)
(2.28%)
—
24.03
EPS growth%
4.52
3.58
5.72
8.55
8.96
10.67
9.97
7.30
8.83
7.05
22.39
8.83
7.93
22
0.01
Bookvalue per sh$
0.03
0.03
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.02
1.42%
(0.01%)
—
0.01
FCF per share$
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.03
4.57%
6.79%
—
0.01
Dividend per sh$
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.08
0.01
5.63%
8.92%
—
14.70
Div yield (avg)%
13.63
16.48
13.66
13.49
12.68
12.48
10.22
11.49
9.05
8.17
6.72
10.22
12.58
24
22.91
Payout ratio%
30.98
33.92
34.07
36.36
35.93
36.98
37.75
37.58
39.35
42.25
15.65
37.75
36.67
50
347.5
Shares (diluted)M
295.8
261.3
250.3
229.2
232.8
213.7
214.7
190.9
179.1
157.5
344.9
(7.52%)
(6.35%)
12
3.61
Buyback yield%
3.61
2.62
5.14
4.52
3.32
0.57
2.37
0.96
0.40
2.96
10.58
0.96
2.79
76
1.687
D/E ratiox
0.163
0.175
0.177
0.191
0.220
0.227
0.260
0.243
0.246
0.288
1.367
0.246
0.224
67
9.217
Enterprise value$M
12.78
13.45
14.12
14.00
15.23
16.36
15.20
16.42
17.96
17.39
3.653
2.68%
1.71%
32
8.270
LT debt$M
10.75
12.10
12.49
12.84
13.41
12.71
13.10
14.32
14.30
16.18
15.16
3.83%
3.84%
58
Revenue
$16.22M
6.71%
1.00×
Cost of revenue
$9.912M
6.48%
0.98×
Operating expenses
$2.418M
7.85%
1.11×
Goodwill & intangibles
16.48%