44.41
Revenue$M
63.28
64.55
64.65
65.51
65.41
64.76
64.88
65.37
66.66
66.67
48.62
0.38%
0.79%
76
10.64
Revenue growth%
5.28
6.60
5.81
6.60
6.18
5.63
7.83
6.65
6.82
8.31
24.73
6.82
6.60
65
6.74
Gross margin%
20.98
20.29
22.35
19.61
22.24
20.27
21.24
22.35
19.89
21.49
16.85
21.24
21.11
18
5.77
Operating margin%
13.34
12.90
15.41
17.99
18.90
19.29
18.21
20.80
23.21
23.45
22.64
20.80
18.55
72
5.49
Net margin%
9.48
9.46
9.10
11.79
10.81
8.26
11.04
11.32
12.16
13.78
10.09
11.32
10.92
94
8.045
P/E ratio (avg)x
13.28
12.57
10.78
11.61
9.857
9.714
10.00
9.833
9.236
9.238
17.96
9.714
9.929
87
24.16
EV/EBITx
18.21
16.47
17.70
16.96
18.40
20.17
20.66
20.00
21.18
19.25
6.583
20.17
18.82
16
9.74
FCF yield (avg)%
4.71
3.62
6.22
6.87
7.68
6.68
4.76
3.18
5.82
5.34
12.26
5.34
5.58
36
27.15
FCF margin%
29.93
30.56
30.02
30.59
29.58
32.16
30.24
30.34
32.73
32.75
10.13
32.16
30.45
42
1.368
FCF / Net incomex
1.428
1.401
1.337
1.315
1.310
1.379
1.491
1.633
1.777
1.880
0.963
1.633
1.414
50
22.29
ROIC%
21.83
21.82
23.08
24.25
21.44
22.46
19.48
16.81
15.54
14.64
18.39
16.81
21.63
35
8.77
Return on equity%
22.54
24.06
24.40
24.61
24.98
26.73
25.78
26.79
28.45
26.44
8.87
26.73
25.38
42
14.88
Return on assets%
6.44
5.79
6.80
7.44
7.76
8.23
11.08
10.05
9.81
12.70
17.43
10.05
7.99
45
0.01
EPS$
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.01
(4.15%)
(2.60%)
—
29.69
EPS growth%
17.74
16.91
16.47
17.10
19.87
22.39
25.10
22.46
24.68
24.64
8.66
24.64
21.13
65
0.03
Bookvalue per sh$
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(6.96%)
(4.90%)
—
0.03
FCF per share$
0.03
0.03
0.03
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.03
9.15%
9.43%
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.02
(1.17%)
(0.74%)
—
12.01
Div yield (avg)%
17.13
18.94
18.27
20.25
17.59
20.13
18.01
18.60
17.32
17.00
29.91
18.01
18.14
8
12.07
Payout ratio%
29.44
32.12
31.23
32.07
31.73
33.91
34.32
36.00
36.22
36.74
24.67
36.00
33.01
73
819.6
Shares (diluted)M
881.3
795.1
790.2
730.3
808.6
863.5
854.4
873.2
977.1
899.5
802.6
2.16%
(0.44%)
69
25.47
Buyback yield%
30.72
30.07
29.64
30.47
31.25
32.82
30.61
31.79
30.36
31.43
12.59
31.43
30.66
43
1.055
D/E ratiox
1.054
0.908
0.948
0.855
0.847
0.792
0.716
0.783
0.719
0.767
1.478
0.767
0.820
74
29.04
Enterprise value$M
51.93
45.26
47.31
51.91
47.94
47.49
43.18
39.39
43.49
38.49
25.36
(4.29%)
(3.35%)
90
35.48
LT debt$M
66.11
65.42
72.79
79.43
77.06
75.37
77.96
89.96
101.1
112.4
53.00
7.84%
6.78%
71
Revenue
$66.67M
0.79%
1.00×
Cost of revenue
$31.27M
0.78%
1.00×
Operating expenses
$16.03M
0.33%
0.96×