1.592
Revenue$M
3.167
3.138
3.142
3.111
3.060
3.033
2.980
2.929
2.961
2.911
1.734
(0.99%)
(0.67%)
33
26.43
Revenue growth%
5.58
6.03
3.32
1.59
4.47
7.13
6.91
8.16
8.24
5.37
5.30
7.13
5.81
85
10.93
Gross margin%
25.71
27.36
25.07
27.72
27.78
25.27
25.55
23.46
21.35
20.12
21.40
23.46
25.41
14
26.65
Operating margin%
25.78
23.52
20.92
19.62
17.98
16.77
14.24
12.62
9.79
10.15
27.21
12.62
17.38
12
6.84
Net margin%
16.41
13.86
16.12
14.35
15.94
13.39
13.00
11.14
13.42
11.72
2.19
13.00
13.64
14
34.34
P/E ratio (avg)x
7.834
7.779
7.245
6.442
6.733
6.490
5.859
5.031
5.434
5.478
17.15
5.478
6.466
49
18.20
EV/EBITx
36.57
38.85
43.17
40.67
44.15
44.77
42.75
40.97
45.05
43.29
37.37
43.29
42.96
28
15.34
FCF yield (avg)%
8.31
6.75
3.79
1.68
1.88
4.35
6.37
3.78
6.35
3.69
4.00
4.35
4.07
36
11.05
FCF margin%
0.40
0.40
0.40
3.24
1.51
0.40
0.40
0.40
0.40
0.40
18.90
0.40
0.40
69
0.349
FCF / Net incomex
0.316
0.341
0.336
0.359
0.368
0.441
0.477
0.565
0.613
0.627
0.351
0.565
0.405
24
24.61
ROIC%
18.09
20.24
20.20
17.80
18.62
17.29
18.31
21.10
18.29
20.80
20.53
18.31
18.47
52
15.64
Return on equity%
7.98
6.76
9.58
8.42
8.47
5.85
4.06
3.17
4.03
2.68
20.95
4.03
6.31
16
13.11
Return on assets%
12.29
14.24
16.56
16.87
17.78
17.72
17.33
15.49
13.10
11.73
5.50
15.49
16.02
38
0.03
EPS$
0.09
0.09
0.10
0.11
0.14
0.16
0.16
0.17
0.20
0.24
0.03
11.72%
11.85%
—
4.12
EPS growth%
19.96
21.75
20.67
21.69
20.26
18.74
18.87
19.29
19.79
17.39
19.17
18.87
19.87
47
0.11
Bookvalue per sh$
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.08
0.09
0.09
0.05
5.48%
7.88%
—
0.02
FCF per share$
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.12
(0.08%)
(2.36%)
—
0.08
Dividend per sh$
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.09
0.02
11.17%
10.89%
—
24.88
Div yield (avg)%
16.24
18.24
16.80
17.73
20.37
20.65
23.41
23.18
20.21
22.47
6.66
22.47
20.29
54
25.69
Payout ratio%
14.73
15.58
13.52
11.17
10.67
11.16
9.50
8.45
10.98
12.87
17.97
10.98
11.16
7
7.142
Shares (diluted)M
6.714
6.881
6.812
7.348
7.540
7.640
7.378
7.075
7.739
7.724
7.093
0.48%
0.46%
11
22.90
Buyback yield%
3.96
2.05
1.78
0.40
0.40
1.55
1.26
0.40
1.40
1.60
27.14
1.40
1.47
26
1.026
D/E ratiox
1.481
1.469
1.334
1.288
1.279
1.362
1.230
1.273
1.412
1.554
1.412
1.362
1.348
80
0.717
Enterprise value$M
0.694
0.729
0.766
0.824
0.799
0.809
0.795
0.908
1.027
1.041
0.106
5.44%
5.63%
63
2.000
LT debt$M
1.207
1.257
1.242
1.237
1.415
1.585
1.669
1.731
1.738
1.614
2.052
2.67%
2.92%
42
Revenue
$2.911M
(0.67%)
1.00×
Cost of revenue
$1.616M
(0.95%)
0.97×
Operating expenses
$0.603M
0.05%
1.08×
Goodwill & intangibles
20.28%
Property and equipment
18.85%
Spread over hurdle
(0.49%)