13.10
Revenue$M
9.152
9.979
10.85
12.04
13.00
13.88
15.40
16.94
18.64
13.54
15.89
9.15%
9.20%
55
25.79
Revenue growth%
24.30
23.87
22.71
24.53
26.92
24.15
21.63
22.32
24.23
4.27
8.37
24.15
24.19
45
6.14
Gross margin%
31.86
31.04
32.38
34.85
35.09
33.62
33.30
34.15
35.61
2.08
5.09
34.15
33.46
45
17.85
Operating margin%
10.19
12.24
11.49
12.34
15.00
17.36
16.18
13.70
16.35
17.78
16.93
16.18
13.02
19
16.37
Net margin%
20.42
22.51
21.48
20.74
18.58
16.55
16.22
19.20
16.67
2.27
7.23
16.67
19.81
74
10.49
P/E ratio (avg)x
10.22
8.698
8.044
7.894
6.800
5.924
6.385
6.799
6.056
17.39
10.97
6.385
7.347
29
33.20
EV/EBITx
32.59
33.21
37.33
37.46
38.63
40.55
39.98
39.27
36.60
21.86
33.46
39.27
37.39
24
19.21
FCF yield (avg)%
16.69
15.13
17.63
16.14
13.98
16.12
15.87
12.92
12.92
9.06
12.75
13.98
15.99
33
6.37
FCF margin%
16.72
16.05
18.51
18.87
17.53
19.36
21.37
20.75
22.21
17.68
2.20
20.75
18.69
90
0.852
FCF / Net incomex
2.328
2.406
2.262
2.304
2.583
2.869
2.642
2.951
3.272
0.566
0.358
2.869
2.494
51
23.15
ROIC%
1.65
0.40
0.40
3.04
3.95
3.45
5.37
3.34
3.64
11.82
6.09
3.64
3.39
54
11.92
Return on equity%
12.62
9.68
10.75
12.24
10.51
8.68
8.35
7.57
6.53
22.79
20.73
8.35
10.10
32
3.45
Return on assets%
5.25
7.59
5.31
5.55
7.20
4.97
2.65
5.47
2.52
4.14
10.67
4.97
5.39
56
0.03
EPS$
0.08
0.09
0.08
0.09
0.08
0.08
0.08
0.09
0.08
0.04
0.04
(0.93%)
(0.20%)
—
25.68
EPS growth%
2.08
3.52
5.05
6.78
9.39
10.77
8.79
7.83
10.35
5.47
13.23
9.39
7.30
6
0.04
Bookvalue per sh$
0.12
0.13
0.13
0.12
0.13
0.13
0.13
0.13
0.12
0.16
0.09
(0.08%)
(0.56%)
—
0.17
FCF per share$
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.07
0.19
2.16%
2.49%
—
0.10
Dividend per sh$
0.06
0.07
0.08
0.09
0.09
0.09
0.10
0.10
0.10
0.12
0.07
3.38%
6.86%
—
6.82
Div yield (avg)%
12.27
11.12
11.39
11.29
9.77
11.75
11.79
11.62
14.49
28.52
16.81
11.75
11.68
89
23.22
Payout ratio%
22.10
19.89
21.66
18.66
15.83
16.69
14.68
14.54
12.16
25.68
8.67
14.68
17.68
42
44.53
Shares (diluted)M
41.22
41.45
39.23
42.90
41.09
37.77
39.07
36.64
32.75
44.85
45.31
(5.25%)
(1.20%)
21
14.76
Buyback yield%
5.19
5.92
8.37
9.20
6.72
9.11
8.89
6.47
7.35
16.86
4.16
7.35
7.07
59
0.732
D/E ratiox
0.626
0.685
0.680
0.772
0.790
0.934
1.103
1.152
1.293
1.320
1.592
1.103
0.781
58
1.824
Enterprise value$M
15.34
15.65
15.44
14.35
14.38
13.66
14.65
14.24
13.16
11.73
1.603
(1.71%)
(0.29%)
35
2.322
LT debt$M
5.366
5.110
5.441
6.001
5.620
5.432
6.207
7.094
6.938
8.284
3.950
2.95%
1.73%
62
Revenue
$18.64M
9.20%
1.00×
Cost of revenue
$9.289M
8.65%
0.95×
Operating expenses
$3.915M
10.17%
1.09×