0.739
Revenue$M
0.555
0.575
0.587
0.613
0.629
0.648
0.659
0.677
0.704
0.732
0.818
3.08%
3.38%
38
9.38
Revenue growth%
23.61
25.47
26.39
23.88
24.15
21.70
19.40
19.92
17.07
15.00
2.53
19.40
22.66
38
13.58
Gross margin%
11.27
10.80
11.35
11.91
13.87
14.34
13.35
11.31
9.26
11.52
3.43
11.52
11.44
44
7.17
Operating margin%
9.79
8.20
7.11
9.36
9.48
8.79
11.79
12.41
13.61
12.15
15.67
12.15
9.63
55
15.86
Net margin%
22.39
24.42
22.94
20.26
22.17
21.00
22.90
20.19
22.91
22.30
15.96
22.30
22.35
44
16.60
P/E ratio (avg)x
35.77
34.47
37.61
40.02
44.52
50.17
51.07
55.29
63.03
66.78
18.64
55.29
47.35
94
27.60
EV/EBITx
12.78
12.80
13.77
13.49
15.24
14.82
14.13
13.60
14.78
16.75
19.32
14.78
13.95
29
15.53
FCF yield (avg)%
1.54
0.40
1.88
1.09
0.40
3.10
4.63
1.91
1.17
2.74
3.51
2.74
1.71
27
20.13
FCF margin%
15.63
15.78
18.33
19.10
16.68
17.95
19.45
19.84
17.14
18.21
14.97
18.21
18.08
63
0.649
FCF / Net incomex
0.356
0.372
0.345
0.371
0.363
0.336
0.310
0.296
0.327
0.308
0.524
0.310
0.341
57
25.51
ROIC%
4.79
4.80
2.98
1.06
0.86
0.40
0.40
0.40
0.40
0.40
10.14
0.40
0.63
64
13.38
Return on equity%
16.42
15.81
16.66
15.44
14.89
14.74
12.63
10.41
12.48
10.28
22.94
12.48
14.81
41
25.42
Return on assets%
18.15
17.02
19.09
18.25
17.46
15.72
13.53
14.68
16.71
14.11
27.02
14.68
16.87
56
0.02
EPS$
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.07
0.08
0.09
0.02
9.18%
5.36%
—
3.36
EPS growth%
25.04
24.89
25.98
23.29
24.22
21.30
19.31
19.54
21.97
18.97
3.91
19.54
22.63
18
0.02
Bookvalue per sh$
0.03
0.02
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.03
(6.14%)
(2.91%)
—
0.04
FCF per share$
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(1.83%)
(3.48%)
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
8.53%
8.59%
—
5.53
Div yield (avg)%
1.78
2.79
0.65
2.10
0.40
1.22
0.40
0.96
1.71
1.27
5.40
1.22
1.24
20
23.39
Payout ratio%
13.09
14.80
12.18
13.55
11.91
11.53
14.18
11.31
9.32
9.58
7.42
11.31
12.04
72
15.64
Shares (diluted)M
19.99
23.99
26.23
29.17
31.70
34.58
41.08
43.36
43.39
52.12
15.04
10.46%
10.66%
54
24.22
Buyback yield%
2.53
5.35
3.48
0.57
0.40
2.29
3.59
6.24
6.21
3.74
9.73
3.74
3.54
52
1.771
D/E ratiox
1.820
1.938
2.047
2.313
2.616
2.566
2.665
2.866
3.009
3.064
0.639
2.866
2.591
6
0.360
Enterprise value$M
0.125
0.115
0.120
0.111
0.112
0.100
0.090
0.084
0.091
0.093
0.571
(3.66%)
(3.16%)
30
0.495
LT debt$M
0.100
0.102
0.102
0.109
0.113
0.121
0.128
0.131
0.118
0.119
0.284
1.14%
1.35%
55
Revenue
$0.732M
3.38%
1.00×
Cost of revenue
$0.512M
3.38%
1.00×
Operating expenses
$0.149M
3.44%
1.01×
Goodwill & intangibles
14.89%
Spread over hurdle
(4.17%)