6.802
Revenue$M
25.61
28.21
30.47
32.34
34.45
36.82
40.34
43.76
48.27
52.08
7.554
8.61%
8.05%
86
21.64
Revenue growth%
20.02
17.07
16.57
19.30
17.34
15.76
13.14
11.12
11.59
14.48
19.01
13.14
16.17
71
16.78
Gross margin%
18.32
17.03
17.23
19.26
21.33
23.09
24.12
27.05
25.64
27.81
19.17
25.64
22.21
89
22.27
Operating margin%
11.95
14.72
14.18
12.07
9.54
8.87
7.29
5.37
4.81
4.48
7.82
5.37
9.21
32
25.27
Net margin%
17.20
17.38
18.66
16.78
16.56
14.25
15.90
15.62
14.27
16.41
7.89
15.62
16.48
40
21.22
P/E ratio (avg)x
53.64
59.68
59.71
58.52
63.02
72.19
71.85
78.02
83.52
96.60
10.48
78.02
67.44
44
34.30
EV/EBITx
22.89
22.86
24.13
25.02
24.62
23.83
24.29
23.19
23.99
24.46
31.02
23.99
24.06
27
29.68
FCF yield (avg)%
27.21
27.67
25.98
25.99
25.33
26.23
27.40
26.71
29.69
31.95
18.25
27.40
26.96
43
19.65
FCF margin%
22.28
23.98
22.40
24.95
26.59
24.81
25.08
27.40
29.01
30.93
28.51
27.40
25.02
43
0.336
FCF / Net incomex
1.482
1.469
1.325
1.345
1.254
1.187
1.194
1.169
1.212
1.119
0.855
1.187
1.233
73
2.43
ROIC%
4.74
1.88
3.48
5.70
8.48
10.20
7.82
7.67
5.19
7.28
4.70
7.67
6.49
43
26.16
Return on equity%
6.88
6.91
7.46
6.66
8.21
9.86
12.70
10.43
8.47
5.86
10.86
9.86
7.84
71
22.79
Return on assets%
12.10
13.48
12.72
13.54
13.80
13.27
15.49
13.97
13.99
15.90
21.20
13.99
13.67
82
0.20
EPS$
0.15
0.14
0.13
0.12
0.13
0.11
0.11
0.11
0.11
0.10
0.21
(4.71%)
(4.54%)
—
9.62
EPS growth%
17.03
18.72
16.74
16.46
18.52
18.26
19.28
17.24
15.70
15.70
26.71
17.24
17.14
60
0.18
Bookvalue per sh$
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.12
(2.95%)
(1.87%)
—
0.10
FCF per share$
0.10
0.10
0.10
0.11
0.12
0.12
0.12
0.13
0.14
0.14
0.13
2.86%
4.90%
—
0.21
Dividend per sh$
0.25
0.23
0.25
0.27
0.29
0.33
0.36
0.41
0.42
0.45
0.15
8.81%
5.58%
—
29.59
Div yield (avg)%
13.15
11.19
11.15
13.44
13.93
16.17
15.45
16.12
17.67
18.41
20.14
16.17
14.69
48
8.02
Payout ratio%
16.59
14.48
13.53
12.92
10.84
13.74
10.76
12.54
10.56
9.11
2.71
10.76
12.73
44
115.1
Shares (diluted)M
172.6
179.7
181.1
204.7
206.1
201.1
186.5
192.8
186.5
188.3
110.2
(1.79%)
1.99%
76
2.32
Buyback yield%
22.20
23.25
25.60
28.44
29.03
27.71
26.36
26.79
28.82
27.81
18.04
27.71
27.25
61
1.094
D/E ratiox
1.250
1.288
1.343
1.521
1.439
1.367
1.450
1.501
1.609
1.496
0.130
1.496
1.444
92
21.30
Enterprise value$M
8.719
8.284
7.428
7.272
6.233
5.938
6.072
5.142
5.199
5.015
31.23
(4.26%)
(5.87%)
19
18.97
LT debt$M
24.13
25.17
27.94
25.45
27.91
30.36
32.14
28.43
28.66
31.58
16.48
2.50%
3.83%
14
Revenue
$52.08M
8.05%
1.00×
Cost of revenue
$31.68M
8.06%
1.00×
Operating expenses
$8.244M
8.13%
1.01×