5.877
Revenue$M
14.71
15.19
15.09
15.05
15.15
15.38
15.32
15.50
15.53
15.52
6.095
0.48%
0.81%
68
11.71
Revenue growth%
17.16
18.38
20.26
23.17
25.27
26.16
25.29
27.04
29.97
32.56
12.88
27.04
25.28
58
29.25
Gross margin%
28.44
31.02
29.51
27.24
29.19
31.43
34.01
34.01
32.62
35.18
5.47
34.01
31.22
56
15.43
Operating margin%
13.20
14.71
15.72
15.44
16.28
19.17
18.11
18.36
16.73
19.63
13.05
18.36
16.51
13
22.43
Net margin%
25.53
22.70
25.43
25.77
24.38
25.63
24.91
25.50
27.97
28.27
6.92
25.63
25.51
18
6.527
P/E ratio (avg)x
14.79
16.25
17.65
16.24
17.15
15.49
13.71
14.35
14.30
12.48
15.04
14.30
15.14
31
7.386
EV/EBITx
42.36
42.02
42.60
36.36
34.86
30.85
32.80
28.73
26.06
25.39
6.476
28.73
33.83
89
22.48
FCF yield (avg)%
5.67
7.51
8.05
6.25
5.76
3.66
4.09
1.98
4.26
1.65
2.61
3.66
4.97
44
21.55
FCF margin%
9.51
8.70
11.15
12.95
10.75
12.29
13.02
11.90
14.44
12.50
11.95
12.50
12.09
57
1.481
FCF / Net incomex
1.664
1.853
1.978
2.311
2.639
2.681
2.930
3.437
3.771
4.164
0.756
3.437
2.660
34
25.23
ROIC%
11.71
11.48
11.38
9.77
12.57
14.30
13.53
13.24
11.09
8.34
2.26
13.24
11.59
90
13.48
Return on equity%
0.40
3.02
4.20
5.90
4.59
4.73
6.21
8.14
8.24
9.62
16.29
8.14
5.31
92
11.66
Return on assets%
2.62
0.40
0.41
0.45
0.40
0.66
0.40
2.79
5.19
2.44
6.71
2.44
0.56
12
0.07
EPS$
0.15
0.13
0.14
0.13
0.12
0.11
0.12
0.10
0.09
0.09
0.08
(6.84%)
(5.10%)
—
29.26
EPS growth%
15.11
14.69
13.69
15.53
16.10
16.88
16.47
13.92
14.06
11.23
19.66
14.06
14.90
15
0.24
Bookvalue per sh$
0.21
0.21
0.19
0.20
0.21
0.23
0.23
0.23
0.25
0.28
0.05
5.34%
2.91%
—
0.04
FCF per share$
0.25
0.24
0.25
0.25
0.26
0.25
0.23
0.24
0.25
0.23
0.21
(2.46%)
0.14%
—
0.26
Dividend per sh$
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.10
0.09
7.59%
5.92%
—
13.56
Div yield (avg)%
25.53
22.88
24.55
21.65
22.08
24.53
22.75
22.73
24.35
26.82
20.57
24.35
23.62
51
12.30
Payout ratio%
4.42
6.96
5.58
4.82
2.43
3.32
2.32
0.40
0.40
0.40
14.82
0.40
2.88
69
28.46
Shares (diluted)M
31.85
29.30
31.94
31.78
33.87
30.00
33.39
32.43
33.85
37.11
28.05
1.84%
2.57%
20
13.55
Buyback yield%
8.11
10.61
7.68
6.53
3.60
1.62
3.34
5.39
2.84
2.56
3.40
2.84
4.49
56
0.366
D/E ratiox
0.591
0.611
0.656
0.624
0.682
0.741
0.786
0.865
0.978
0.935
1.665
0.865
0.712
55
12.65
Enterprise value$M
1.543
1.715
1.902
2.129
2.055
2.124
2.137
1.944
1.860
1.748
13.12
(3.18%)
2.01%
31
10.38
LT debt$M
7.256
7.686
6.783
7.109
7.012
6.899
7.073
6.468
5.767
5.245
6.817
(5.64%)
(3.36%)
17
Revenue
$15.52M
0.81%
1.00×
Cost of revenue
$10.67M
0.80%
1.00×
Operating expenses
$1.937M
1.97%
1.12×