0.870
Revenue$M
0.855
0.880
0.894
0.932
0.966
0.993
1.049
1.112
1.145
1.162
0.901
3.77%
3.71%
51
3.10
Revenue growth%
13.91
13.67
15.62
14.25
13.69
13.70
15.70
13.18
15.02
17.61
14.19
15.02
14.08
13
18.34
Gross margin%
13.49
11.36
9.40
8.43
5.87
3.55
3.63
5.11
8.09
9.84
29.55
5.11
8.26
92
8.83
Operating margin%
10.29
13.11
10.54
11.47
14.28
13.76
15.93
15.67
13.85
11.86
25.81
13.85
13.44
73
28.42
Net margin%
17.79
19.97
22.20
22.68
25.38
23.10
25.38
27.36
29.71
27.09
18.63
27.09
24.24
44
26.35
P/E ratio (avg)x
21.96
22.35
24.03
25.93
27.68
30.70
33.10
35.53
35.20
38.28
25.34
35.20
29.19
41
7.467
EV/EBITx
20.52
19.01
21.03
18.32
18.50
17.25
18.64
17.87
17.78
17.64
7.416
17.78
18.41
76
18.83
FCF yield (avg)%
21.76
24.12
26.74
28.92
31.53
33.89
31.53
32.81
30.04
32.78
29.86
32.78
30.79
55
6.38
FCF margin%
18.19
15.26
14.52
12.97
10.70
9.02
7.29
5.67
3.07
5.74
2.73
5.74
9.86
92
1.305
FCF / Net incomex
1.789
1.997
2.259
2.395
2.575
2.788
2.724
2.738
2.649
2.902
1.307
2.738
2.612
54
29.09
ROIC%
9.68
11.78
14.77
17.25
18.28
17.23
19.25
21.71
24.61
25.73
28.66
21.71
17.77
94
21.16
Return on equity%
7.20
9.21
6.90
4.41
2.67
0.40
0.40
0.66
0.46
1.55
5.70
0.46
2.11
44
29.94
Return on assets%
2.62
4.77
5.41
2.77
2.31
1.96
4.20
1.38
0.40
2.14
9.01
1.96
2.46
86
0.08
EPS$
0.07
0.07
0.07
0.08
0.08
0.07
0.07
0.07
0.06
0.06
0.08
(5.79%)
(1.95%)
—
12.37
EPS growth%
22.09
19.74
19.98
22.00
23.84
26.59
26.83
23.87
23.09
20.12
28.44
23.87
22.59
81
0.04
Bookvalue per sh$
0.10
0.11
0.10
0.10
0.10
0.09
0.09
0.09
0.11
0.10
0.01
1.59%
0.72%
—
0.06
FCF per share$
0.05
0.05
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.08
(6.24%)
(4.75%)
—
0.02
Dividend per sh$
0.08
0.07
0.08
0.08
0.07
0.08
0.08
0.08
0.08
0.08
0.07
2.68%
(0.60%)
—
12.08
Div yield (avg)%
23.28
25.75
27.36
25.01
22.66
19.71
20.94
23.80
22.68
23.52
3.20
22.68
23.40
26
21.24
Payout ratio%
12.06
14.21
14.23
11.70
13.20
10.46
12.30
12.11
9.86
9.51
8.14
10.46
12.09
53
8.630
Shares (diluted)M
9.595
8.915
7.999
8.033
7.972
8.564
9.411
10.03
10.34
11.31
8.493
7.24%
1.04%
30
20.25
Buyback yield%
23.43
21.49
22.14
21.81
24.28
25.43
24.43
23.25
25.51
23.94
7.59
24.43
23.68
41
0.333
D/E ratiox
0.306
0.351
0.360
0.423
0.447
0.473
0.543
0.625
0.678
0.668
1.131
0.625
0.460
78
0.652
Enterprise value$M
0.364
0.342
0.376
0.390
0.385
0.413
0.420
0.479
0.515
0.543
0.988
7.13%
5.42%
77
0.188
LT debt$M
0.101
0.098
0.109
0.104
0.111
0.114
0.132
0.142
0.147
0.144
0.564
5.43%
4.37%
82
Revenue
$1.162M
3.71%
1.00×
Cost of revenue
$0.729M
3.39%
0.97×
Operating expenses
$0.131M
4.98%
1.13×
Goodwill & intangibles
15.36%
Spread over hurdle
12.98%