0.518
Revenue$M
0.392
0.429
0.467
0.492
0.522
0.557
0.608
0.666
0.724
0.790
0.541
8.65%
8.25%
91
23.32
Revenue growth%
6.17
5.06
2.11
2.36
3.66
4.63
3.47
1.37
3.32
4.99
8.82
3.47
3.57
39
4.77
Gross margin%
25.05
22.29
23.58
21.32
23.97
26.20
23.75
22.07
21.30
24.00
4.72
23.75
23.67
76
6.67
Operating margin%
14.28
15.51
14.35
15.28
17.76
16.51
17.96
19.03
18.47
20.16
13.64
18.47
17.14
93
20.92
Net margin%
16.53
14.64
12.50
9.67
12.26
14.31
15.17
16.52
15.44
15.22
22.41
15.22
14.90
47
36.71
P/E ratio (avg)x
15.93
16.55
16.55
18.37
16.91
15.18
14.71
14.61
16.25
14.46
36.99
14.71
16.09
49
27.87
EV/EBITx
32.47
36.77
42.17
41.14
43.70
42.18
45.21
48.14
53.68
58.21
34.76
48.14
42.94
82
29.85
FCF yield (avg)%
11.00
12.67
10.38
9.77
9.25
11.80
13.38
14.94
17.68
18.87
8.91
14.94
12.24
33
10.39
FCF margin%
8.87
9.50
7.00
6.32
4.54
6.33
5.09
3.84
0.87
2.63
18.66
3.84
5.70
73
1.076
FCF / Net incomex
0.902
0.959
1.099
1.219
1.256
1.508
1.648
1.661
1.962
2.168
0.463
1.661
1.382
9
9.43
ROIC%
12.95
13.24
12.78
14.93
15.34
16.88
15.04
16.89
15.81
16.55
9.02
16.55
15.19
14
24.60
Return on equity%
9.51
12.31
14.56
15.07
13.21
13.51
13.23
10.29
8.35
9.12
26.85
10.29
12.76
54
17.19
Return on assets%
27.16
29.67
27.09
27.55
24.73
22.99
22.78
23.95
22.24
22.30
16.17
22.78
24.34
84
0.06
EPS$
0.08
0.09
0.09
0.09
0.10
0.09
0.09
0.09
0.08
0.09
0.06
(2.21%)
1.96%
—
10.53
EPS growth%
15.84
18.02
16.17
15.53
17.58
15.66
15.70
16.19
17.32
18.28
24.95
16.19
16.18
95
0.07
Bookvalue per sh$
0.10
0.12
0.14
0.16
0.17
0.18
0.20
0.22
0.24
0.25
0.03
7.84%
9.83%
—
0.05
FCF per share$
0.09
0.09
0.10
0.11
0.10
0.10
0.10
0.10
0.10
0.11
0.13
1.33%
2.00%
—
0.15
Dividend per sh$
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.08
0.08
3.37%
4.13%
—
10.01
Div yield (avg)%
32.48
29.49
31.35
31.40
28.93
28.51
30.49
32.77
31.86
31.21
19.42
31.21
31.28
72
25.87
Payout ratio%
26.77
25.21
27.59
27.72
26.57
23.75
26.58
26.48
24.20
22.79
13.58
24.20
26.52
94
3.024
Shares (diluted)M
4.023
4.268
5.146
5.450
6.032
6.918
7.064
7.555
9.090
9.174
2.855
8.75%
9.43%
78
19.62
Buyback yield%
28.31
30.69
33.57
34.92
34.12
35.01
35.33
36.21
33.96
33.75
10.46
35.01
34.04
48
0.119
D/E ratiox
1.629
1.598
1.637
1.579
1.766
2.017
2.052
2.353
2.506
2.520
1.209
2.353
1.891
40
0.177
Enterprise value$M
0.433
0.430
0.520
0.567
0.556
0.570
0.662
0.657
0.738
0.798
0.231
7.50%
7.44%
20
0.495
LT debt$M
0.159
0.144
0.147
0.153
0.161
0.160
0.167
0.147
0.140
0.135
0.450
(3.46%)
(1.78%)
78
Revenue
$0.790M
8.25%
1.00×
Cost of revenue
$0.457M
8.41%
1.01×
Operating expenses
$0.109M
7.36%
0.92×
Property and equipment
14.87%
Spread over hurdle
51.07%