0.386
Revenue$M
0.840
0.877
0.898
0.938
0.960
0.985
1.038
1.068
1.079
1.121
0.401
3.14%
3.37%
38
18.39
Revenue growth%
2.93
0.57
2.34
4.00
1.02
0.40
0.80
1.16
0.40
0.40
28.59
0.40
0.91
53
2.58
Gross margin%
27.91
28.48
26.13
26.25
27.20
29.08
31.82
31.09
31.15
33.76
26.80
31.15
28.78
79
26.56
Operating margin%
2.57
3.77
3.17
3.20
0.88
0.40
2.86
0.44
0.40
0.40
21.42
0.40
1.72
76
7.18
Net margin%
14.66
13.23
11.10
10.01
12.24
12.55
11.24
11.84
12.91
12.29
17.76
12.29
12.27
33
15.95
P/E ratio (avg)x
19.08
19.72
18.98
18.93
17.20
17.00
17.68
17.74
17.29
17.96
16.98
17.68
17.85
56
12.77
EV/EBITx
46.38
52.55
56.22
60.28
69.30
65.01
68.27
66.26
66.53
74.12
22.08
66.53
65.64
90
2.51
FCF yield (avg)%
0.72
1.91
1.35
1.74
2.23
2.20
3.65
1.63
1.76
0.40
8.03
1.76
1.75
70
3.69
FCF margin%
31.26
28.47
28.19
28.17
28.03
27.29
24.78
22.34
19.35
21.97
6.37
22.34
27.66
83
0.764
FCF / Net incomex
0.244
0.254
0.235
0.233
0.213
0.203
0.180
0.194
0.168
0.150
0.143
0.180
0.208
22
17.21
ROIC%
10.35
12.60
11.56
11.77
12.78
14.98
17.49
19.79
21.82
20.12
16.68
19.79
13.88
76
16.73
Return on equity%
25.35
26.94
29.58
28.86
30.58
33.24
36.04
34.41
34.11
34.24
25.36
34.24
31.91
43
4.22
Return on assets%
9.15
8.52
5.97
6.64
7.40
6.56
5.77
3.67
4.68
5.04
21.13
5.04
6.27
34
0.10
EPS$
0.09
0.08
0.08
0.08
0.07
0.07
0.06
0.07
0.06
0.06
0.11
(4.37%)
(4.94%)
—
28.03
EPS growth%
13.84
15.52
15.03
15.62
18.40
17.60
14.76
15.61
17.17
18.76
2.70
17.17
15.62
15
0.12
Bookvalue per sh$
0.11
0.10
0.09
0.09
0.08
0.08
0.09
0.09
0.08
0.09
0.09
1.71%
(3.45%)
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.13
3.01%
2.66%
—
0.10
Dividend per sh$
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.09
0.12
7.55%
7.76%
—
18.63
Div yield (avg)%
12.08
10.91
11.09
9.43
10.10
9.96
8.87
6.83
8.65
11.63
13.29
8.87
10.03
7
25.13
Payout ratio%
18.73
16.29
19.11
18.22
17.47
16.68
16.05
13.86
16.11
18.61
28.29
16.11
17.08
89
5.999
Shares (diluted)M
8.703
9.485
11.23
12.54
12.36
13.80
14.00
16.17
16.65
18.84
5.793
8.80%
8.19%
8
8.65
Buyback yield%
29.13
31.24
30.04
27.66
27.48
26.26
28.02
25.96
28.01
28.92
10.95
28.01
28.01
84
1.177
D/E ratiox
0.826
0.752
0.709
0.673
0.656
0.576
0.542
0.586
0.589
0.571
0.557
0.576
0.623
25
0.955
Enterprise value$M
0.270
0.300
0.276
0.313
0.352
0.339
0.343
0.348
0.378
0.362
0.602
0.56%
2.84%
51
1.144
LT debt$M
0.741
0.723
0.710
0.804
0.783
0.776
0.812
0.762
0.761
0.788
0.976
0.11%
1.57%
60
Revenue
$1.121M
3.37%
1.00×
Cost of revenue
$0.784M
3.64%
1.03×
Operating expenses
$0.206M
3.06%
0.97×