1.427
Revenue$M
7.564
8.297
8.947
9.726
10.59
11.38
12.43
13.46
14.53
15.66
1.504
8.13%
8.38%
28
28.97
Revenue growth%
20.40
17.75
19.34
19.00
16.47
18.18
16.56
17.56
17.83
19.78
8.79
17.83
18.01
8
16.38
Gross margin%
3.55
4.19
5.16
6.65
5.00
7.93
8.05
10.02
10.95
12.38
13.23
10.02
7.29
32
23.73
Operating margin%
16.97
13.98
15.71
14.80
16.04
14.20
16.38
15.58
12.88
12.27
23.64
14.20
15.19
62
9.05
Net margin%
10.07
9.40
7.57
4.68
2.04
3.38
5.45
8.01
10.65
10.04
19.95
8.01
7.79
20
13.35
P/E ratio (avg)x
21.55
18.98
17.99
18.25
18.16
19.39
21.13
22.32
23.03
22.96
37.12
22.32
20.26
93
17.39
EV/EBITx
18.74
18.29
17.41
17.59
16.71
17.98
17.64
19.97
18.90
21.76
25.69
18.90
18.13
42
26.26
FCF yield (avg)%
26.47
25.24
27.31
26.38
28.91
29.99
30.58
33.42
32.83
30.73
2.78
30.73
29.45
78
6.61
FCF margin%
13.83
15.06
14.57
15.56
16.76
17.44
17.06
18.16
16.71
17.45
26.68
17.44
16.73
54
0.746
FCF / Net incomex
2.619
2.716
3.014
3.182
3.134
3.466
3.461
3.427
3.356
3.461
0.274
3.461
3.269
25
4.80
ROIC%
21.32
21.70
22.53
21.30
22.85
24.40
23.26
23.29
25.80
24.78
7.24
24.40
23.05
36
9.87
Return on equity%
11.27
11.41
13.93
13.90
11.51
11.35
8.70
11.46
13.72
14.35
5.74
11.46
11.48
12
21.32
Return on assets%
11.31
11.73
11.84
14.18
11.27
9.91
8.84
7.58
6.23
3.65
18.90
7.58
10.59
22
0.03
EPS$
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(7.53%)
(5.37%)
—
12.88
EPS growth%
6.58
4.98
4.95
5.19
5.36
3.79
3.30
4.78
4.03
1.26
26.10
3.79
4.86
88
0.04
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(5.31%)
(8.32%)
—
0.06
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
(1.03%)
(1.66%)
—
0.04
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.06
6.48%
4.66%
—
13.93
Div yield (avg)%
18.47
18.26
17.91
17.78
20.42
21.51
24.43
22.91
25.39
27.62
22.99
24.43
20.97
67
24.32
Payout ratio%
10.37
8.05
7.39
5.39
3.57
1.56
2.51
4.18
3.80
0.85
15.40
2.51
3.99
69
142.5
Shares (diluted)M
166.2
151.1
147.9
136.9
128.5
141.2
151.7
158.5
179.7
190.3
144.6
8.18%
0.59%
70
12.27
Buyback yield%
21.25
18.40
19.41
20.80
23.58
24.04
25.75
27.58
26.06
23.38
26.78
25.75
23.48
7
0.912
D/E ratiox
0.164
0.146
0.126
0.116
0.101
0.094
0.084
0.080
0.088
0.085
1.431
0.085
0.097
35
15.53
Enterprise value$M
11.02
11.42
11.41
11.74
10.30
9.054
8.998
9.219
9.625
9.851
12.48
(0.89%)
(1.58%)
12
7.327
LT debt$M
14.79
15.95
15.70
14.63
14.45
14.21
14.81
14.87
14.17
15.08
15.10
0.86%
0.45%
71
Revenue
$15.66M
8.38%
1.00×
Cost of revenue
$7.060M
8.06%
0.97×
Operating expenses
$3.593M
8.51%
1.01×
Goodwill & intangibles
18.05%
Property and equipment
17.37%
Spread over hurdle
10.16%