0.867
Revenue$M
1.278
1.320
1.370
1.379
1.406
1.443
1.451
1.463
1.510
1.588
0.968
2.46%
2.32%
46
22.63
Revenue growth%
4.40
3.27
4.40
2.17
0.98
0.40
1.90
0.40
0.40
2.51
15.14
0.40
2.03
91
9.14
Gross margin%
18.58
20.52
19.32
19.11
19.79
18.60
20.63
18.56
16.35
14.97
18.75
18.56
18.85
7
22.25
Operating margin%
15.30
17.82
15.80
18.08
17.76
18.35
16.48
15.75
15.24
17.94
5.38
16.48
17.12
55
17.65
Net margin%
20.89
18.81
15.96
14.55
15.78
16.79
17.36
20.31
20.25
17.32
16.81
17.36
17.34
61
30.55
P/E ratio (avg)x
54.22
62.50
64.33
73.70
72.91
87.22
92.40
98.32
109.9
107.6
32.34
98.32
80.46
23
31.57
EV/EBITx
29.10
32.47
32.96
32.32
35.36
37.60
38.03
39.59
45.21
50.39
17.50
39.59
36.48
39
27.14
FCF yield (avg)%
8.47
7.01
7.85
8.47
11.04
10.00
8.21
8.51
5.74
5.82
16.55
8.21
8.34
81
27.37
FCF margin%
19.52
22.51
22.36
25.00
23.89
22.35
21.55
23.79
25.82
23.21
6.23
23.21
22.86
93
0.998
FCF / Net incomex
1.497
1.626
1.838
2.059
2.308
2.582
2.880
2.898
3.123
3.412
1.767
2.898
2.445
62
29.72
ROIC%
13.93
13.90
11.21
10.10
11.01
11.34
11.61
14.13
12.21
14.55
24.57
12.21
11.91
83
23.73
Return on equity%
24.79
22.32
25.29
22.44
20.96
21.24
22.78
20.42
21.46
22.33
29.08
21.46
22.32
85
6.94
Return on assets%
22.76
25.24
26.77
26.26
27.80
26.34
23.45
22.85
22.37
22.03
29.22
22.85
24.35
40
0.06
EPS$
0.14
0.14
0.13
0.13
0.13
0.12
0.11
0.11
0.11
0.10
0.06
(4.66%)
(3.80%)
—
12.39
EPS growth%
9.32
6.61
4.61
1.89
2.78
5.75
6.15
3.45
2.47
4.16
15.05
4.16
4.38
79
0.15
Bookvalue per sh$
0.18
0.19
0.21
0.23
0.25
0.29
0.32
0.36
0.42
0.49
0.16
14.77%
11.05%
—
0.17
FCF per share$
0.24
0.27
0.28
0.30
0.33
0.32
0.34
0.32
0.35
0.33
0.03
0.03%
2.89%
—
0.03
Dividend per sh$
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.15
(5.28%)
(5.96%)
—
17.34
Div yield (avg)%
12.08
13.55
14.49
12.38
10.41
12.39
11.28
10.16
7.20
9.04
8.71
10.16
11.68
80
18.59
Payout ratio%
9.96
12.54
10.47
8.38
9.31
9.12
10.45
13.42
11.03
12.96
26.93
11.03
10.46
88
8.567
Shares (diluted)M
8.045
7.285
8.081
8.030
7.236
7.944
8.180
7.732
8.508
9.212
8.493
4.95%
2.34%
93
9.03
Buyback yield%
14.08
12.33
9.79
8.27
8.96
6.81
5.15
6.19
3.31
1.62
23.88
5.15
7.54
41
1.507
D/E ratiox
1.510
1.670
1.906
2.018
2.238
2.396
2.493
2.685
3.053
3.331
0.143
2.685
2.317
28
0.354
Enterprise value$M
1.517
1.576
1.544
1.562
1.530
1.449
1.520
1.714
1.608
1.679
1.904
1.88%
2.30%
57
0.144
LT debt$M
2.210
2.553
2.480
2.730
3.159
3.262
3.676
3.746
4.054
4.611
0.889
7.86%
8.25%
65
Revenue
$1.588M
2.32%
1.00×
Cost of revenue
$0.688M
2.42%
1.01×
Operating expenses
$0.368M
2.09%
0.98×
Goodwill & intangibles
16.84%