18.66
Revenue$M
12.56
12.71
13.05
13.57
14.18
14.74
15.18
15.66
16.61
17.55
19.78
4.35%
3.73%
58
8.95
Revenue growth%
18.16
15.76
17.45
14.52
16.91
18.25
18.21
19.02
20.57
21.65
19.63
19.02
18.19
68
5.07
Gross margin%
10.10
7.47
9.31
11.95
12.79
13.05
15.31
12.62
10.20
11.25
19.01
12.62
11.60
36
14.98
Operating margin%
7.36
4.72
4.85
4.64
4.07
6.21
5.81
6.00
6.66
5.26
8.54
6.00
5.54
18
7.12
Net margin%
26.23
26.85
28.20
26.32
28.29
29.13
31.82
32.17
30.77
30.49
9.73
30.77
28.71
82
36.44
P/E ratio (avg)x
10.67
9.687
9.304
9.167
9.126
8.950
10.03
10.58
10.23
10.96
26.04
10.23
9.857
27
15.86
EV/EBITx
13.91
14.34
16.89
18.97
22.28
22.36
25.68
29.39
30.49
31.31
10.67
29.39
22.32
84
14.04
FCF yield (avg)%
14.81
12.99
11.34
10.00
9.14
9.53
10.82
9.05
6.10
4.19
15.55
9.05
9.77
62
17.69
FCF margin%
8.23
6.16
4.34
6.62
4.17
5.48
6.87
6.36
7.32
9.01
3.03
6.87
6.49
66
1.407
FCF / Net incomex
0.325
0.286
0.243
0.254
0.274
0.275
0.256
0.269
0.270
0.264
1.133
0.269
0.269
18
25.15
ROIC%
0.44
0.40
0.40
0.40
0.40
1.71
2.01
1.93
0.40
0.40
22.52
1.71
0.40
61
18.47
Return on equity%
5.58
6.49
5.55
7.86
8.89
9.79
11.31
14.06
14.31
12.83
25.33
12.83
9.34
33
3.74
Return on assets%
12.59
14.14
13.74
13.82
11.06
12.91
10.93
8.28
7.15
4.73
28.59
8.28
11.82
84
0.01
EPS$
0.06
0.06
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.01
(0.10%)
(0.89%)
—
17.13
EPS growth%
31.73
32.66
29.94
27.71
27.07
26.94
27.09
27.05
29.95
29.69
25.99
27.09
28.70
87
0.03
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
(3.36%)
(4.75%)
—
0.03
FCF per share$
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.03
(2.14%)
(1.93%)
—
0.02
Dividend per sh$
0.05
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(2.34%)
(5.98%)
—
20.20
Div yield (avg)%
8.80
11.52
12.84
13.38
10.66
10.80
11.21
10.84
9.22
8.80
11.70
10.80
10.82
21
8.10
Payout ratio%
24.65
26.56
25.45
26.20
25.60
26.56
24.25
27.22
26.48
28.85
3.92
26.56
26.34
55
62.13
Shares (diluted)M
88.39
91.02
94.34
110.2
106.4
120.2
122.4
138.5
150.8
173.6
63.27
10.27%
7.35%
35
5.29
Buyback yield%
31.46
31.26
30.68
30.28
29.09
30.99
28.99
26.75
26.16
24.39
13.23
26.75
29.69
49
1.579
D/E ratiox
0.674
0.646
0.656
0.635
0.611
0.586
0.575
0.583
0.591
0.606
1.301
0.586
0.608
45
9.308
Enterprise value$M
10.03
10.64
10.10
10.67
11.02
11.07
10.48
10.26
9.402
10.18
12.19
(1.59%)
(0.54%)
56
2.749
LT debt$M
15.79
15.88
17.58
17.96
20.84
24.34
25.25
25.79
26.52
27.80
2.778
5.94%
6.64%
58
Revenue
$17.55M
3.73%
1.00×
Cost of revenue
$12.28M
3.73%
1.00×
Operating expenses
$2.090M
3.20%
0.95×