0.066
Revenue$M
0.489
0.533
0.584
0.621
0.671
0.732
0.798
0.842
0.892
0.069
0.075
7.53%
7.90%
74
29.87
Revenue growth%
19.85
17.76
17.34
15.26
18.09
17.22
18.00
18.79
16.01
6.08
17.65
18.00
17.88
7
3.84
Gross margin%
11.88
13.37
14.78
16.28
17.09
17.29
14.99
12.05
9.50
6.28
8.47
14.99
14.11
85
3.13
Operating margin%
2.36
4.71
6.77
7.20
6.46
4.56
3.38
1.62
2.90
19.35
25.01
3.38
3.97
6
17.84
Net margin%
24.03
23.78
24.45
25.30
26.52
26.07
28.53
30.87
33.73
20.73
24.82
28.53
25.68
59
15.74
P/E ratio (avg)x
26.11
22.61
23.36
25.11
22.75
22.97
21.96
21.60
18.91
12.36
15.84
21.96
22.86
16
25.76
EV/EBITx
6.755
7.214
6.616
6.820
6.448
6.812
7.167
7.144
7.209
32.11
19.20
7.144
6.982
91
13.64
FCF yield (avg)%
9.06
9.51
8.34
9.85
11.71
14.66
13.46
14.28
12.88
17.52
18.32
13.46
10.85
95
24.27
FCF margin%
17.90
16.97
14.20
16.74
18.07
16.48
15.65
13.38
16.22
27.82
17.87
16.22
16.35
27
1.261
FCF / Net incomex
1.134
1.073
1.068
1.156
1.312
1.487
1.653
1.849
1.937
0.834
1.017
1.653
1.248
64
27.06
ROIC%
7.66
5.20
5.67
2.84
4.48
3.11
4.08
4.98
3.18
26.97
6.10
4.08
4.73
68
9.30
Return on equity%
15.15
15.84
15.57
18.50
20.27
20.90
20.92
18.72
16.71
13.42
29.74
20.27
17.60
90
26.81
Return on assets%
5.10
3.38
5.56
6.50
8.71
9.54
10.91
13.56
12.81
17.03
6.24
10.91
7.84
17
0.09
EPS$
0.08
0.09
0.08
0.09
0.09
0.09
0.11
0.12
0.12
0.09
0.11
6.48%
4.78%
—
11.66
EPS growth%
1.64
1.61
1.67
3.87
6.82
9.23
10.81
8.18
9.25
5.36
20.19
9.23
5.35
58
0.06
Bookvalue per sh$
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.08
0.07
4.04%
3.90%
—
0.02
FCF per share$
0.08
0.10
0.11
0.11
0.14
0.16
0.17
0.18
0.21
0.08
0.06
13.09%
12.23%
—
0.09
Dividend per sh$
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.10
0.09
0.06
7.42%
9.69%
—
18.38
Div yield (avg)%
11.36
10.82
8.69
7.58
8.54
10.12
10.69
12.78
13.72
7.26
4.56
10.69
10.40
13
28.61
Payout ratio%
7.54
5.56
5.96
7.84
10.28
11.46
14.06
16.56
14.17
15.24
27.85
14.06
9.06
94
6.094
Shares (diluted)M
8.199
7.636
8.592
9.809
9.002
8.363
8.365
9.358
9.181
6.006
5.831
(1.31%)
3.15%
54
3.55
Buyback yield%
7.75
9.82
12.09
12.05
9.10
6.72
5.64
8.02
6.67
15.24
16.34
6.72
8.56
84
1.643
D/E ratiox
0.432
0.454
0.496
0.469
0.455
0.423
0.398
0.422
0.371
1.417
1.561
0.422
0.443
83
0.198
Enterprise value$M
0.569
0.555
0.613
0.638
0.658
0.616
0.664
0.623
0.667
0.147
0.782
0.91%
0.87%
22
0.172
LT debt$M
0.758
0.803
0.870
0.884
0.950
0.885
0.975
0.954
1.045
0.092
0.834
3.41%
2.79%
94
Revenue
$0.892M
7.90%
1.00×
Cost of revenue
$0.505M
7.97%
1.01×
Operating expenses
$0.117M
8.34%
1.04×
Goodwill & intangibles
14.75%