2.206
Revenue$M
9.393
9.824
10.26
10.92
11.62
12.06
12.83
13.49
14.23
15.07
2.295
5.33%
5.36%
84
28.11
Revenue growth%
19.39
20.33
19.12
17.23
17.24
14.93
16.84
19.72
18.55
20.60
3.55
18.55
18.83
84
24.30
Gross margin%
24.86
26.56
29.53
31.57
34.50
33.57
34.14
35.58
34.06
34.09
21.21
34.09
33.82
92
16.20
Operating margin%
9.39
9.96
7.25
9.20
7.43
9.48
11.00
9.23
8.78
5.95
12.93
9.23
9.22
17
29.66
Net margin%
5.83
8.61
6.65
6.24
4.68
2.05
0.40
0.40
1.35
1.15
12.79
1.15
3.37
50
34.64
P/E ratio (avg)x
24.19
21.80
22.73
22.63
20.60
19.78
19.88
20.50
18.01
17.35
29.40
19.78
20.55
37
20.50
EV/EBITx
34.99
39.25
41.25
42.27
47.00
44.93
43.61
48.87
48.95
46.22
37.62
46.22
44.27
66
16.77
FCF yield (avg)%
13.58
15.23
14.79
12.57
15.51
18.12
20.60
18.59
18.71
20.44
15.53
18.71
16.81
33
2.83
FCF margin%
15.02
17.07
16.34
18.56
21.31
23.80
25.34
24.77
26.54
27.94
23.06
25.34
22.55
60
0.943
FCF / Net incomex
0.965
0.879
0.919
0.811
0.814
0.732
0.762
0.729
0.688
0.641
0.527
0.729
0.787
46
16.48
ROIC%
14.39
13.11
14.74
13.07
14.75
12.73
12.44
11.19
8.70
6.70
26.15
11.19
12.90
24
24.03
Return on equity%
11.05
11.13
14.11
11.18
11.95
9.81
10.09
9.08
10.93
8.04
9.47
9.81
10.99
90
29.43
Return on assets%
16.14
13.29
11.61
11.63
12.14
12.02
10.32
7.48
8.83
6.82
22.70
8.83
11.62
23
0.06
EPS$
0.16
0.17
0.16
0.15
0.16
0.16
0.14
0.13
0.13
0.14
0.06
(3.03%)
(2.12%)
—
19.62
EPS growth%
9.90
7.47
10.03
8.06
7.26
7.73
8.82
7.33
6.43
8.48
27.35
7.73
7.89
74
0.13
Bookvalue per sh$
0.12
0.12
0.11
0.11
0.12
0.11
0.12
0.12
0.11
0.11
0.12
(1.74%)
(1.25%)
—
0.12
FCF per share$
0.26
0.30
0.29
0.31
0.31
0.37
0.40
0.47
0.51
0.54
0.12
11.70%
9.58%
—
0.11
Dividend per sh$
0.18
0.17
0.19
0.18
0.19
0.19
0.20
0.18
0.17
0.16
0.15
(3.99%)
(1.35%)
—
7.29
Div yield (avg)%
10.48
10.89
10.76
11.33
11.98
9.87
9.90
11.42
11.58
14.36
21.50
11.42
11.11
89
12.99
Payout ratio%
23.49
24.79
23.15
25.07
23.02
20.95
20.72
21.89
20.82
19.89
10.30
20.82
22.45
67
60.17
Shares (diluted)M
50.09
51.33
56.31
59.90
55.48
48.44
50.41
54.07
49.50
49.90
60.48
(2.10%)
(0.08%)
37
14.98
Buyback yield%
15.16
17.50
18.77
16.64
17.69
18.08
15.33
13.39
13.00
15.77
25.46
15.33
16.20
86
0.880
D/E ratiox
0.795
0.759
0.763
0.673
0.645
0.688
0.666
0.573
0.490
0.430
0.497
0.573
0.670
63
4.183
Enterprise value$M
10.06
11.40
13.63
13.60
15.59
17.78
19.80
20.94
20.97
20.85
5.990
6.00%
7.85%
36
9.320
LT debt$M
9.093
8.579
8.940
9.775
9.935
11.11
10.69
11.66
12.55
14.09
10.98
7.24%
4.22%
84
Revenue
$15.07M
5.36%
1.00×
Cost of revenue
$7.682M
5.21%
0.99×
Operating expenses
$3.667M
6.11%
1.07×
Property and equipment
19.22%