6.368
Revenue$M
8.902
8.792
8.694
8.738
8.796
8.592
8.445
8.323
8.126
8.261
6.674
(1.25%)
(0.52%)
39
24.58
Revenue growth%
11.27
9.79
9.99
10.02
12.17
12.78
11.31
12.59
11.48
11.18
22.69
11.48
11.29
58
11.12
Gross margin%
20.82
20.95
18.70
17.45
17.56
15.81
13.06
15.32
13.56
14.68
3.90
14.68
16.63
72
10.10
Operating margin%
10.75
11.05
13.59
12.50
12.53
14.54
12.47
15.46
15.61
17.27
13.01
15.46
13.06
85
13.50
Net margin%
13.90
15.26
13.66
14.23
11.62
14.06
13.66
15.58
18.25
19.84
12.42
15.58
14.14
22
11.40
P/E ratio (avg)x
41.57
44.87
50.69
55.09
59.30
62.11
66.71
66.81
71.97
71.99
24.94
66.81
60.71
63
27.55
EV/EBITx
34.16
35.96
36.74
38.99
41.78
40.77
48.29
48.39
54.12
59.28
14.44
48.39
41.27
45
27.18
FCF yield (avg)%
24.30
22.50
20.83
20.34
22.91
20.75
21.85
22.05
23.63
23.49
6.17
22.05
22.27
85
18.75
FCF margin%
4.79
7.45
9.23
9.54
8.74
7.54
8.78
11.58
11.47
11.44
10.44
11.44
9.01
36
0.632
FCF / Net incomex
1.203
1.181
1.268
1.433
1.302
1.230
1.161
1.199
1.079
0.983
0.436
1.161
1.201
46
11.05
ROIC%
2.20
0.40
2.84
2.24
4.44
2.40
3.79
1.41
1.99
0.40
29.20
1.99
2.22
60
4.54
Return on equity%
28.73
29.35
29.80
31.92
30.44
29.26
27.74
30.27
31.98
34.91
3.00
30.27
30.04
41
5.58
Return on assets%
8.09
6.45
6.16
8.70
10.18
8.27
7.28
5.38
4.79
5.30
28.04
5.38
6.87
50
0.01
EPS$
0.02
0.02
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.02
0.01
(0.91%)
2.47%
—
2.21
EPS growth%
26.29
28.92
30.31
30.42
31.51
30.23
30.31
27.38
30.15
31.95
23.82
30.23
30.27
76
0.02
Bookvalue per sh$
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.04
4.69%
6.31%
—
0.01
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.04
0.03
8.24%
4.61%
—
0.01
Dividend per sh$
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(3.04%)
(1.17%)
—
29.70
Div yield (avg)%
31.54
34.11
32.57
29.92
32.12
32.89
30.82
28.22
26.05
28.90
29.57
28.90
31.18
67
24.22
Payout ratio%
10.67
8.56
8.42
7.21
6.48
8.47
8.16
10.84
12.77
15.00
20.68
10.84
8.51
38
100.4
Shares (diluted)M
106.9
110.4
117.0
122.0
129.9
142.8
140.1
163.3
188.9
221.7
97.62
11.28%
7.00%
13
23.64
Buyback yield%
24.60
27.01
24.87
23.19
24.66
25.13
24.87
25.57
25.67
23.99
25.92
25.13
24.87
89
0.582
D/E ratiox
0.513
0.550
0.608
0.653
0.736
0.692
0.657
0.763
0.866
0.840
1.501
0.763
0.675
42
2.923
Enterprise value$M
7.895
9.483
9.538
9.749
11.41
12.08
12.75
12.71
14.78
16.69
0.597
7.91%
9.44%
22
7.450
LT debt$M
6.938
7.803
8.426
9.516
9.215
10.28
11.60
11.52
11.56
11.67
0.789
4.84%
6.68%
34
Revenue
$8.261M
(0.52%)
1.00×
Cost of revenue
$3.844M
(0.48%)
1.00×
Operating expenses
$1.915M
(0.32%)
1.02×
Goodwill & intangibles
16.88%