0.994
Revenue$M
9.970
10.11
10.42
10.87
11.07
11.46
11.59
11.74
12.44
12.58
1.043
2.59%
2.65%
32
10.92
Revenue growth%
10.37
9.76
12.49
12.11
13.64
15.61
14.26
14.61
14.05
11.49
24.92
14.26
13.07
84
27.25
Gross margin%
16.53
14.58
11.59
9.93
11.78
10.95
9.53
10.31
8.32
7.00
15.96
9.53
10.63
91
16.88
Operating margin%
0.40
3.04
3.69
2.22
2.40
0.40
0.40
1.06
0.73
3.63
21.09
0.73
1.64
63
15.52
Net margin%
4.41
6.18
3.37
5.18
2.25
3.08
0.47
0.40
0.40
1.04
22.29
0.47
2.66
55
28.78
P/E ratio (avg)x
12.32
11.80
11.50
11.56
10.49
9.348
9.517
8.361
7.340
6.973
18.32
8.361
10.00
66
25.60
EV/EBITx
12.96
13.25
13.40
13.39
12.56
11.76
12.77
13.55
15.27
15.71
11.26
13.55
13.32
81
13.44
FCF yield (avg)%
0.40
2.02
3.80
1.45
0.40
0.45
1.38
4.19
6.55
4.17
24.02
4.17
1.73
57
30.00
FCF margin%
19.40
20.96
23.00
23.49
23.10
24.00
22.33
20.79
21.10
19.27
10.44
21.10
21.72
20
0.105
FCF / Net incomex
0.678
0.625
0.581
0.615
0.647
0.650
0.685
0.659
0.629
0.571
1.531
0.650
0.638
80
24.97
ROIC%
30.44
29.20
28.14
28.06
26.87
24.33
23.98
26.91
25.40
27.50
20.61
25.40
27.21
85
17.77
Return on equity%
8.70
10.50
8.40
10.19
7.88
5.29
2.39
4.31
3.70
6.60
21.33
4.31
7.24
8
4.53
Return on assets%
32.56
30.49
29.77
30.42
31.77
31.36
33.63
32.60
35.25
33.09
5.80
33.09
32.17
91
0.22
EPS$
0.43
0.47
0.42
0.47
0.42
0.37
0.42
0.43
0.38
0.42
0.23
(0.02%)
0.52%
—
28.33
EPS growth%
10.54
8.32
11.25
11.98
12.43
11.30
11.16
11.69
14.32
14.71
15.87
11.69
11.50
52
0.13
Bookvalue per sh$
0.46
0.53
0.53
0.61
0.63
0.76
0.81
0.94
0.94
1.07
0.11
11.03%
9.40%
—
0.33
FCF per share$
0.39
0.36
0.35
0.37
0.39
0.40
0.40
0.39
0.34
0.33
0.44
(2.85%)
(0.85%)
—
0.33
Dividend per sh$
0.26
0.26
0.31
0.32
0.34
0.37
0.37
0.44
0.53
0.62
0.14
13.04%
10.41%
—
4.02
Div yield (avg)%
24.38
27.14
27.98
28.43
26.74
26.52
26.54
25.36
27.87
30.16
3.97
26.54
26.94
38
14.96
Payout ratio%
0.40
2.74
2.62
5.56
5.92
6.59
8.78
9.63
9.11
7.55
4.56
8.78
6.26
49
41.36
Shares (diluted)M
56.84
57.79
62.69
67.52
74.05
82.81
81.23
78.25
72.78
77.69
42.47
0.96%
4.18%
66
5.86
Buyback yield%
6.75
8.58
8.50
6.16
6.35
6.44
9.02
9.21
8.79
6.33
21.29
8.79
7.62
7
1.049
D/E ratiox
1.129
1.113
1.324
1.356
1.596
1.536
1.635
1.797
1.898
1.888
0.934
1.797
1.566
27
2.127
Enterprise value$M
6.897
7.198
7.683
7.253
8.062
7.947
8.150
9.180
9.125
8.684
14.82
1.50%
2.98%
81
16.22
LT debt$M
15.23
15.13
14.35
14.89
15.56
17.87
17.35
17.99
20.13
21.90
6.276
7.08%
3.56%
51
Revenue
$12.58M
2.65%
1.00×
Cost of revenue
$7.341M
2.10%
0.95×
Operating expenses
$2.818M
3.26%
1.06×