1.260
Revenue$M
2.682
2.748
2.730
2.736
2.805
2.839
2.814
2.866
2.896
2.877
1.401
0.51%
0.62%
41
19.80
Revenue growth%
16.65
19.08
19.33
21.31
18.86
20.11
21.68
22.64
20.28
22.78
20.00
21.68
20.19
74
5.52
Gross margin%
25.40
25.88
25.66
22.81
25.18
27.53
28.48
25.78
23.74
21.26
13.26
25.78
25.53
55
19.79
Operating margin%
3.67
2.79
2.48
4.63
7.32
5.34
5.10
6.43
8.44
5.50
16.55
5.50
5.22
60
27.22
Net margin%
0.55
1.65
3.41
4.50
2.79
5.46
6.38
8.45
10.34
8.46
14.10
8.45
4.98
17
17.72
P/E ratio (avg)x
14.71
14.46
14.54
14.97
15.27
16.69
17.55
19.30
21.61
25.08
17.75
19.30
15.98
49
15.55
EV/EBITx
18.90
21.07
19.33
18.60
20.46
22.97
25.29
23.50
24.97
25.01
18.73
24.97
22.02
65
13.89
FCF yield (avg)%
16.14
14.13
11.21
9.31
12.08
10.13
12.27
12.07
14.00
15.88
18.26
12.27
12.18
91
10.14
FCF margin%
0.40
0.40
1.21
0.40
0.40
1.52
0.40
0.40
0.40
0.40
15.37
0.40
0.40
93
0.928
FCF / Net incomex
1.452
1.457
1.525
1.652
1.664
1.812
1.699
1.921
1.905
1.774
0.528
1.812
1.681
73
29.16
ROIC%
14.97
13.07
12.68
15.51
16.21
18.52
21.04
19.90
17.57
15.21
18.47
18.52
15.86
35
14.68
Return on equity%
24.47
22.38
21.55
21.11
19.79
20.52
22.77
22.39
21.49
19.50
2.80
21.49
21.52
28
3.04
Return on assets%
14.98
13.84
12.60
13.78
11.38
10.37
13.06
14.02
11.79
10.17
20.73
11.79
12.83
14
0.04
EPS$
0.04
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.04
2.27%
2.11%
—
9.52
EPS growth%
15.07
12.47
13.30
15.85
13.55
11.11
10.90
12.55
11.41
10.78
12.34
11.11
12.51
66
0.04
Bookvalue per sh$
0.03
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.03
0.04
0.01
(0.16%)
(0.41%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.86%
1.26%
—
0.02
Dividend per sh$
0.08
0.08
0.09
0.09
0.10
0.11
0.13
0.14
0.17
0.19
0.01
14.38%
10.47%
—
12.02
Div yield (avg)%
12.64
14.39
11.82
10.47
8.60
8.99
6.69
6.72
5.03
4.77
8.14
6.69
8.80
58
10.32
Payout ratio%
15.28
15.70
18.07
20.83
23.81
21.07
19.18
18.90
18.76
21.02
29.35
19.18
19.04
12
16.43
Shares (diluted)M
24.68
25.02
25.95
26.75
27.30
26.68
31.34
35.86
37.03
43.22
16.49
9.62%
7.74%
48
20.50
Buyback yield%
13.95
11.52
14.50
13.15
11.61
11.23
10.14
10.96
11.79
10.53
2.91
10.96
11.57
7
0.102
D/E ratiox
0.755
0.765
0.813
0.805
0.849
1.000
1.058
1.210
1.308
1.546
1.179
1.210
0.925
55
2.781
Enterprise value$M
1.370
1.601
1.851
1.982
2.184
2.108
2.158
2.269
2.666
3.055
1.314
6.94%
8.53%
20
0.760
LT debt$M
1.966
1.973
1.937
1.738
1.761
1.743
1.512
1.602
1.427
1.482
1.721
(3.39%)
(2.45%)
21
Revenue
$2.877M
0.62%
1.00×
Cost of revenue
$1.817M
0.93%
1.03×
Operating expenses
$0.331M
(0.15%)
0.93×