10.57
Revenue$M
19.38
19.26
19.40
19.91
20.41
20.03
20.27
20.39
20.41
20.03
11.26
(0.38%)
0.14%
53
4.88
Revenue growth%
22.79
22.36
21.50
18.83
16.44
18.22
19.46
17.33
17.98
16.70
11.15
17.98
18.53
66
24.06
Gross margin%
2.51
0.40
2.25
0.40
0.40
3.15
0.40
3.30
2.08
1.88
10.57
2.08
1.98
66
10.22
Operating margin%
6.15
8.61
5.63
8.24
6.45
5.91
3.25
0.40
1.97
0.40
9.32
1.97
5.77
27
18.24
Net margin%
11.41
10.37
8.29
7.60
8.85
11.41
11.70
12.75
11.49
8.79
13.32
11.49
10.89
33
27.85
P/E ratio (avg)x
10.28
10.81
11.44
11.21
11.11
11.37
11.70
10.62
10.06
9.235
8.479
10.62
10.96
22
33.12
EV/EBITx
52.95
54.06
62.26
70.05
81.67
84.72
92.62
99.86
100.9
112.4
37.64
99.86
83.19
89
2.73
FCF yield (avg)%
26.02
25.76
26.57
26.42
28.08
30.09
30.67
32.07
33.17
33.14
17.24
32.07
29.08
22
26.84
FCF margin%
24.02
26.24
27.08
28.01
29.92
31.85
32.65
35.51
35.63
36.18
5.56
35.51
30.89
64
1.055
FCF / Net incomex
0.739
0.824
0.872
0.983
0.997
0.957
0.880
0.956
0.870
0.802
1.276
0.880
0.876
12
4.03
ROIC%
13.03
13.82
13.80
16.40
15.66
14.99
13.74
14.35
12.32
14.74
24.04
14.35
14.08
51
10.74
Return on equity%
8.39
10.59
10.19
12.63
12.64
10.92
13.51
11.59
9.74
11.66
28.44
11.59
11.25
60
8.83
Return on assets%
28.98
26.39
27.67
29.19
31.29
31.68
32.16
32.47
35.20
35.81
6.32
32.47
31.48
80
0.02
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.42%)
(0.32%)
—
5.26
EPS growth%
21.01
22.14
24.41
21.50
19.13
18.12
16.79
16.28
15.17
18.06
9.27
16.79
18.62
35
0.03
Bookvalue per sh$
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.03
0.04
(2.53%)
(0.43%)
—
0.05
FCF per share$
0.08
0.08
0.08
0.08
0.09
0.09
0.09
0.11
0.13
0.13
0.02
7.22%
5.50%
—
0.03
Dividend per sh$
0.08
0.08
0.09
0.10
0.11
0.13
0.14
0.17
0.19
0.22
0.06
14.20%
9.86%
—
14.80
Div yield (avg)%
13.12
10.70
10.32
9.74
11.85
10.50
12.09
11.68
12.73
13.13
18.10
12.09
11.76
41
10.38
Payout ratio%
10.08
8.88
9.07
11.24
9.30
8.42
5.87
7.70
7.17
8.43
20.55
7.70
8.65
54
124.8
Shares (diluted)M
142.5
137.4
157.3
178.3
184.1
189.4
206.4
211.5
222.3
207.9
130.5
2.46%
4.61%
22
15.30
Buyback yield%
12.58
11.37
11.65
13.86
14.09
14.20
16.03
14.21
13.87
16.18
7.58
14.21
13.98
61
1.607
D/E ratiox
1.002
1.054
1.026
1.158
1.124
1.147
1.085
1.216
1.404
1.345
1.292
1.216
1.135
19
2.260
Enterprise value$M
7.326
7.691
7.466
8.051
7.740
7.573
7.265
7.140
7.328
7.298
4.851
(1.17%)
0.85%
23
5.774
LT debt$M
6.461
6.493
5.908
6.349
6.161
6.684
5.966
5.636
5.280
5.008
7.952
(4.06%)
(1.86%)
60
Revenue
$20.03M
0.14%
1.00×
Cost of revenue
$9.335M
(0.06%)
0.98×
Operating expenses
$4.017M
0.47%
1.03×