1.499
Revenue$M
1.053
1.159
1.247
1.369
1.492
1.595
1.777
1.931
2.128
2.273
1.545
8.77%
8.74%
32
20.19
Revenue growth%
1.28
1.31
3.56
2.76
3.08
1.71
2.26
2.82
2.24
2.50
25.46
2.26
2.38
36
4.30
Gross margin%
27.48
25.55
24.95
24.24
25.98
23.42
24.50
23.38
20.78
17.78
17.67
23.38
24.37
49
3.16
Operating margin%
13.48
14.71
13.92
13.70
16.49
14.99
16.95
16.25
14.35
16.25
2.94
16.25
14.85
77
10.89
Net margin%
7.45
4.51
5.08
4.64
7.22
9.91
11.99
10.83
10.44
11.01
2.07
10.83
8.68
24
24.33
P/E ratio (avg)x
39.90
37.59
43.26
42.19
41.88
41.29
39.01
38.78
44.20
44.99
22.72
41.29
41.58
13
37.43
EV/EBITx
22.01
24.16
24.50
27.14
26.97
30.29
28.50
30.02
34.47
39.97
37.73
30.29
27.82
79
24.35
FCF yield (avg)%
10.34
8.73
7.60
6.87
4.26
5.05
2.78
4.15
5.74
6.92
13.29
5.05
6.31
80
27.71
FCF margin%
27.10
27.15
27.92
28.68
27.05
24.71
23.90
25.63
27.01
27.46
22.26
25.63
27.07
66
0.183
FCF / Net incomex
0.162
0.153
0.147
0.145
0.135
0.137
0.136
0.143
0.148
0.157
1.055
0.143
0.146
31
7.48
ROIC%
27.94
29.26
30.81
29.81
27.84
27.59
24.61
21.78
20.80
18.60
26.77
21.78
27.71
52
3.07
Return on equity%
31.04
28.51
30.28
32.66
33.60
33.58
36.54
36.07
38.73
37.17
7.85
36.54
33.59
26
10.01
Return on assets%
8.79
6.42
7.77
8.44
9.21
11.46
9.99
8.90
10.00
7.46
20.22
9.99
8.85
26
0.02
EPS$
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.02
(0.33%)
(0.33%)
—
5.74
EPS growth%
21.39
19.40
16.75
15.25
14.53
13.49
16.40
16.64
19.34
22.14
6.85
16.64
16.69
43
0.02
Bookvalue per sh$
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.09
0.10
0.04
5.40%
5.44%
—
0.02
FCF per share$
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.01
2.19%
3.35%
—
0.02
Dividend per sh$
0.06
0.07
0.08
0.08
0.10
0.11
0.11
0.12
0.14
0.16
0.05
10.12%
10.14%
—
15.30
Div yield (avg)%
27.65
28.98
27.99
25.00
22.75
20.49
22.42
20.67
19.63
17.24
28.31
20.49
22.59
51
21.18
Payout ratio%
22.11
24.62
24.50
25.23
23.15
25.57
25.02
26.10
26.61
27.05
26.91
26.10
25.13
62
19.64
Shares (diluted)M
31.17
34.40
33.22
37.74
42.76
41.87
41.29
38.37
37.43
36.21
19.07
(3.27%)
2.84%
30
16.83
Buyback yield%
26.72
24.93
27.71
27.47
28.21
30.52
31.71
30.43
31.75
34.10
17.85
31.71
29.32
38
0.730
D/E ratiox
1.624
1.815
2.059
1.843
1.827
1.866
1.797
1.685
1.837
1.654
1.070
1.797
1.821
68
0.691
Enterprise value$M
1.868
1.868
1.724
1.697
1.483
1.544
1.533
1.633
1.554
1.554
2.372
0.94%
(3.09%)
68
1.565
LT debt$M
2.485
2.561
2.913
3.055
3.350
3.689
3.445
3.873
4.145
3.950
1.198
3.35%
5.81%
84
Revenue
$2.273M
8.74%
1.00×
Cost of revenue
$1.591M
8.74%
1.00×
Operating expenses
$0.454M
8.78%
1.00×
Property and equipment
19.94%
Spread over hurdle
(7.54%)