0.297
Revenue$M
0.453
0.492
0.522
0.563
0.607
0.636
0.693
0.740
0.792
0.861
0.313
7.23%
7.18%
29
10.03
Revenue growth%
16.64
14.22
15.09
17.69
16.53
19.36
20.43
21.58
20.81
21.88
15.89
20.81
18.52
10
10.72
Gross margin%
17.13
17.40
18.72
19.00
19.33
16.57
16.79
17.69
16.33
13.47
11.90
16.57
17.26
19
14.65
Operating margin%
13.41
12.44
11.52
10.98
11.16
11.60
12.88
9.96
7.57
6.62
20.32
9.96
11.34
14
24.58
Net margin%
22.26
21.97
23.30
22.53
21.65
24.50
23.77
24.49
25.42
26.33
4.26
24.50
23.53
46
21.53
P/E ratio (avg)x
18.65
18.51
20.76
20.17
20.48
24.03
28.43
32.02
37.82
36.21
8.056
32.02
22.40
23
9.357
EV/EBITx
35.15
33.77
37.61
36.52
35.47
35.14
39.85
45.94
47.92
54.27
19.24
45.94
37.07
35
29.39
FCF yield (avg)%
7.36
4.59
2.00
0.75
0.74
0.40
1.47
0.41
2.73
0.59
14.80
0.59
1.11
63
8.31
FCF margin%
22.75
23.04
24.14
25.63
24.16
21.62
21.28
24.15
24.12
21.31
29.27
21.62
23.58
84
1.358
FCF / Net incomex
0.177
0.196
0.187
0.180
0.173
0.158
0.171
0.178
0.182
0.181
1.109
0.178
0.179
52
7.04
ROIC%
9.14
10.64
8.68
11.05
12.88
10.43
10.86
10.12
9.03
9.29
20.27
10.12
10.27
49
25.53
Return on equity%
16.11
14.91
15.79
13.98
12.28
14.39
13.54
13.61
15.99
18.82
8.17
14.39
14.65
95
11.06
Return on assets%
10.69
11.50
11.39
9.67
11.47
9.11
10.41
11.18
8.87
11.75
24.75
10.41
10.94
84
0.13
EPS$
0.07
0.08
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.07
0.14
(3.91%)
0.51%
—
19.22
EPS growth%
4.56
5.79
4.24
2.80
3.33
1.72
1.11
2.36
1.54
0.40
22.61
1.54
2.58
93
0.02
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
0.03
0.03
0.14
(2.86%)
1.03%
—
0.12
FCF per share$
0.05
0.06
0.06
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.11
(3.87%)
(1.78%)
—
0.11
Dividend per sh$
0.12
0.12
0.15
0.16
0.16
0.17
0.19
0.22
0.25
0.27
0.15
11.45%
8.77%
—
28.39
Div yield (avg)%
24.52
26.50
28.54
26.83
24.04
21.64
22.67
20.35
17.52
15.32
4.27
20.35
23.36
76
4.44
Payout ratio%
18.57
18.60
20.55
22.25
21.65
19.17
21.95
20.39
22.28
23.57
12.95
21.95
21.10
30
2.325
Shares (diluted)M
3.309
3.871
4.523
4.910
5.620
5.715
6.434
6.531
7.839
7.955
2.322
7.20%
10.47%
19
2.45
Buyback yield%
10.38
10.52
11.44
14.21
12.14
11.69
9.13
8.48
10.58
12.97
7.67
10.58
11.01
93
0.416
D/E ratiox
0.986
1.051
1.048
1.165
1.165
1.266
1.395
1.531
1.702
1.723
0.938
1.531
1.216
40
0.629
Enterprise value$M
0.150
0.145
0.138
0.136
0.131
0.124
0.134
0.130
0.147
0.169
0.377
5.16%
1.42%
7
0.404
LT debt$M
0.564
0.486
0.483
0.510
0.499
0.477
0.436
0.427
0.404
0.394
0.927
(4.60%)
(4.73%)
75
Revenue
$0.861M
7.18%
1.00×
Cost of revenue
$0.511M
7.32%
1.01×
Operating expenses
$0.150M
7.17%
1.00×
Property and equipment
15.45%
Spread over hurdle
(5.30%)