5.689
Revenue$M
7.279
7.663
8.081
8.645
9.269
9.911
10.45
11.02
11.72
12.25
6.311
5.74%
5.97%
8
9.60
Revenue growth%
6.76
5.43
6.84
9.23
10.23
8.88
11.82
9.24
10.56
9.74
27.53
9.74
9.23
68
22.07
Gross margin%
7.19
8.91
8.60
6.64
6.71
5.60
3.19
4.12
1.25
1.00
4.61
3.19
6.12
93
15.88
Operating margin%
26.57
25.35
26.45
26.74
27.86
30.27
27.76
27.30
29.98
28.75
28.70
28.75
27.53
88
23.56
Net margin%
5.42
5.77
8.45
5.51
5.06
2.19
4.46
1.47
0.40
0.40
11.56
1.47
4.76
31
11.45
P/E ratio (avg)x
34.36
36.75
39.13
41.27
46.42
44.25
41.43
46.24
45.85
50.42
13.86
45.85
42.84
79
23.55
EV/EBITx
7.280
7.656
8.963
9.652
10.40
12.30
13.86
15.40
17.28
20.47
8.419
15.40
11.35
37
10.66
FCF yield (avg)%
3.46
2.51
5.04
2.39
0.40
0.40
2.37
1.38
2.93
1.76
3.81
1.76
2.38
47
10.15
FCF margin%
12.61
14.04
11.17
13.47
12.76
11.71
10.79
9.88
7.47
4.97
11.03
9.88
11.44
92
0.113
FCF / Net incomex
0.457
0.467
0.467
0.529
0.572
0.538
0.553
0.630
0.694
0.765
1.020
0.630
0.546
52
13.72
ROIC%
8.08
8.60
7.30
4.78
6.14
4.06
3.36
6.33
6.00
4.24
5.73
4.24
6.07
91
15.91
Return on equity%
7.31
7.45
10.15
10.47
12.02
9.15
10.23
9.20
7.54
8.85
26.92
9.15
9.17
33
8.61
Return on assets%
23.23
24.29
26.78
23.85
24.05
26.40
26.20
29.12
31.87
33.98
10.87
29.12
26.30
92
0.06
EPS$
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.08
0.06
7.46%
9.34%
—
21.72
EPS growth%
8.76
8.35
10.69
13.05
13.80
15.78
15.77
18.52
17.51
14.58
12.48
15.78
14.19
66
0.07
Bookvalue per sh$
0.09
0.10
0.11
0.10
0.11
0.12
0.13
0.13
0.15
0.15
0.03
7.15%
5.78%
—
0.07
FCF per share$
0.08
0.09
0.10
0.10
0.10
0.10
0.11
0.11
0.13
0.14
0.05
8.31%
7.10%
—
0.04
Dividend per sh$
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.03
0.06
(5.76%)
(4.68%)
—
3.02
Div yield (avg)%
22.76
23.94
21.82
24.77
22.84
20.42
22.10
23.00
23.19
20.87
15.92
22.10
22.80
68
6.78
Payout ratio%
16.24
15.76
15.08
12.94
13.07
14.35
11.84
12.02
12.27
11.72
15.65
12.02
13.01
77
57.81
Shares (diluted)M
98.42
111.6
130.4
146.8
148.9
148.4
174.3
169.5
181.0
173.7
58.07
3.13%
7.56%
45
12.54
Buyback yield%
27.92
29.91
27.43
25.26
26.35
25.44
27.65
28.95
31.04
29.58
14.26
28.95
27.79
81
0.350
D/E ratiox
1.012
1.039
1.216
1.206
1.379
1.513
1.741
1.792
1.713
1.991
1.129
1.741
1.446
92
4.116
Enterprise value$M
7.508
7.549
7.148
6.614
6.728
5.950
5.045
4.766
4.978
4.527
6.291
(7.62%)
(6.23%)
37
2.593
LT debt$M
5.065
5.396
5.231
5.316
5.125
5.291
5.154
5.617
5.397
5.517
0.616
1.48%
(0.30%)
15
Revenue
$12.25M
5.97%
1.00×
Cost of revenue
$7.081M
6.03%
1.01×
Operating expenses
$2.843M
5.60%
0.97×