3.833
Revenue$M
2.982
3.197
3.348
3.476
3.669
3.786
3.993
4.135
4.355
4.241
4.057
4.61%
4.92%
19
16.24
Revenue growth%
13.77
16.34
15.80
18.32
18.27
19.01
21.86
22.39
24.71
2.75
29.68
21.86
18.30
35
29.31
Gross margin%
30.04
31.75
29.19
29.98
30.47
28.72
27.86
25.08
23.81
29.71
24.66
27.86
29.37
24
17.49
Operating margin%
22.22
19.98
22.10
23.24
22.64
21.37
21.29
20.21
22.90
12.16
23.39
21.37
21.73
77
2.30
Net margin%
13.79
15.70
14.26
16.00
18.31
16.12
16.75
18.69
19.46
6.59
19.27
18.31
16.06
40
34.93
P/E ratio (avg)x
12.18
13.54
14.27
15.65
16.04
17.58
20.26
18.72
20.25
27.05
9.246
18.72
15.84
46
31.09
EV/EBITx
35.70
32.01
29.88
29.57
27.21
29.17
29.56
28.72
28.24
24.76
22.61
28.72
29.56
36
22.22
FCF yield (avg)%
20.99
19.52
19.85
22.05
22.89
21.75
23.07
23.95
21.38
13.80
5.73
22.89
21.90
35
29.16
FCF margin%
3.07
4.85
6.51
6.78
5.02
6.74
4.59
3.53
3.80
17.94
9.67
4.59
4.72
14
1.312
FCF / Net incomex
1.048
1.127
1.188
1.258
1.189
1.215
1.153
1.204
1.336
1.637
1.701
1.204
1.188
40
21.25
ROIC%
12.27
10.29
11.94
11.09
9.47
6.88
6.52
6.30
3.34
24.74
16.51
6.52
9.88
51
25.50
Return on equity%
8.25
5.55
3.64
5.12
5.40
5.94
5.92
7.62
5.85
17.30
4.34
5.92
5.89
23
29.81
Return on assets%
24.06
22.67
25.57
26.38
27.13
25.42
22.54
23.69
24.34
9.17
13.10
24.34
24.20
87
0.07
EPS$
0.10
0.09
0.08
0.08
0.08
0.08
0.07
0.07
0.08
0.08
0.08
(0.32%)
(5.22%)
—
18.78
EPS growth%
18.14
18.87
20.03
22.97
22.39
21.48
20.57
20.49
19.17
12.94
8.33
20.57
20.26
55
0.20
Bookvalue per sh$
0.08
0.08
0.08
0.07
0.07
0.08
0.08
0.09
0.09
0.23
0.12
3.40%
(0.72%)
—
0.05
FCF per share$
0.27
0.24
0.24
0.25
0.23
0.23
0.20
0.19
0.17
0.06
0.31
(7.72%)
(3.84%)
—
0.31
Dividend per sh$
0.39
0.41
0.48
0.49
0.50
0.53
0.62
0.63
0.64
0.22
0.25
5.58%
7.10%
—
21.75
Div yield (avg)%
33.04
30.12
29.87
32.48
29.65
32.08
32.68
30.45
31.09
17.24
13.52
31.09
31.59
23
21.49
Payout ratio%
20.81
23.04
23.21
21.85
23.14
25.28
22.38
25.05
23.30
8.18
20.59
23.30
23.09
46
8.653
Shares (diluted)M
7.348
7.299
6.786
6.708
6.823
7.299
6.583
5.889
6.282
8.534
8.425
(1.30%)
(2.30%)
6
11.49
Buyback yield%
18.90
21.07
21.87
23.57
23.95
22.54
20.73
19.41
18.74
25.83
4.62
20.73
21.14
74
0.655
D/E ratiox
2.288
2.594
2.638
2.882
3.170
3.032
3.011
3.014
3.164
1.272
0.619
3.032
2.947
14
3.442
Enterprise value$M
0.898
0.918
1.059
1.061
1.042
1.162
1.296
1.398
1.434
2.840
4.552
6.20%
7.11%
36
2.909
LT debt$M
3.083
3.119
3.023
3.035
3.050
2.982
3.207
3.671
3.829
1.604
3.489
4.75%
4.42%
75
Revenue
$4.355M
4.92%
1.00×
Cost of revenue
$1.824M
4.63%
0.97×
Operating expenses
$1.015M
4.84%
0.99×
Property and equipment
14.56%