0.223
Revenue$M
0.321
0.352
0.386
0.420
0.463
0.502
0.540
0.590
0.635
0.674
0.243
7.81%
8.44%
24
14.78
Revenue growth%
0.43
3.33
1.38
1.14
1.84
3.43
1.30
0.99
0.40
0.40
18.51
0.99
1.22
63
23.23
Gross margin%
18.57
19.70
22.60
23.13
22.95
25.56
24.34
25.79
23.39
24.87
22.04
24.87
23.26
67
20.74
Operating margin%
30.46
31.43
30.48
29.09
28.29
30.00
30.33
29.04
30.46
30.08
19.93
30.08
30.20
8
27.63
Net margin%
3.49
5.91
3.07
2.67
1.76
2.75
4.72
6.60
9.57
10.96
4.69
6.60
4.10
15
24.52
P/E ratio (avg)x
14.66
16.40
15.13
15.83
15.05
16.40
17.17
15.90
15.34
15.19
33.74
15.90
15.58
8
23.71
EV/EBITx
60.60
69.96
77.37
79.26
80.22
90.79
90.79
96.30
107.2
115.1
31.82
96.30
85.50
33
9.89
FCF yield (avg)%
15.40
18.36
20.74
18.28
20.84
20.22
21.17
22.17
20.71
20.21
25.97
20.71
20.47
55
28.37
FCF margin%
8.99
11.96
10.05
11.16
13.28
16.06
15.63
13.75
15.04
16.23
11.68
15.63
13.51
30
0.832
FCF / Net incomex
0.281
0.264
0.264
0.288
0.312
0.350
0.398
0.409
0.425
0.456
0.739
0.409
0.331
54
6.99
ROIC%
11.74
10.51
9.10
7.68
7.88
5.70
4.85
3.36
2.37
3.85
7.29
3.85
6.69
17
2.77
Return on equity%
10.63
12.98
11.53
10.19
9.82
12.30
14.72
17.47
18.20
19.97
26.40
17.47
12.64
80
10.52
Return on assets%
20.88
19.25
20.28
19.95
18.06
18.26
20.65
17.67
15.51
12.97
14.12
17.67
18.76
14
0.04
EPS$
0.14
0.16
0.16
0.19
0.19
0.21
0.25
0.27
0.31
0.32
0.05
10.40%
7.97%
—
13.18
EPS growth%
21.07
20.68
18.12
19.61
20.71
19.74
19.61
19.88
18.64
19.45
29.53
19.61
19.68
12
0.02
Bookvalue per sh$
0.09
0.10
0.11
0.11
0.12
0.11
0.12
0.12
0.13
0.15
0.08
4.41%
4.60%
—
0.05
FCF per share$
0.09
0.10
0.12
0.13
0.15
0.17
0.20
0.23
0.23
0.23
0.02
8.97%
12.23%
—
0.02
Dividend per sh$
0.11
0.12
0.14
0.13
0.13
0.14
0.14
0.13
0.14
0.14
0.08
1.79%
2.75%
—
2.90
Div yield (avg)%
12.75
12.66
12.90
12.85
14.12
14.53
12.32
13.73
13.89
15.94
9.47
13.89
13.31
62
27.13
Payout ratio%
17.07
16.78
13.94
16.72
16.03
16.38
18.65
19.11
19.00
18.90
12.88
18.90
16.93
39
2.219
Shares (diluted)M
2.830
3.260
3.593
3.741
4.449
5.355
6.275
7.450
7.406
7.746
2.226
11.73%
10.74%
65
7.89
Buyback yield%
6.41
4.78
3.42
0.85
1.30
1.62
2.95
1.80
2.89
3.69
17.42
2.89
2.92
9
1.373
D/E ratiox
0.729
0.703
0.687
0.746
0.793
0.779
0.874
0.913
1.032
1.001
0.468
0.913
0.786
56
0.597
Enterprise value$M
0.229
0.256
0.257
0.244
0.244
0.241
0.270
0.294
0.303
0.325
0.561
5.89%
4.55%
19
0.522
LT debt$M
0.509
0.537
0.521
0.560
0.609
0.680
0.638
0.596
0.641
0.666
0.056
1.82%
2.33%
69
Revenue
$0.674M
8.44%
1.00×
Cost of revenue
$0.368M
8.38%
0.99×
Operating expenses
$0.161M
8.22%
0.98×
Goodwill & intangibles
20.68%
Property and equipment
19.72%
Spread over hurdle
(5.36%)