0.882
Revenue$M
1.762
1.762
1.797
1.871
1.904
1.976
2.061
2.117
2.175
2.264
0.928
3.53%
2.88%
75
25.53
Revenue growth%
29.75
27.65
25.81
24.03
24.06
25.52
23.49
23.01
22.25
23.16
19.31
23.16
24.05
59
17.80
Gross margin%
9.54
8.06
10.43
11.49
13.78
16.29
19.02
21.57
21.21
18.99
8.79
19.02
15.03
65
3.85
Operating margin%
13.49
14.02
11.62
13.42
15.28
16.69
19.18
17.93
19.88
17.21
13.78
17.93
15.98
44
18.38
Net margin%
5.49
2.70
3.92
6.33
7.01
6.87
5.04
3.22
2.48
0.40
20.47
3.22
4.48
62
15.54
P/E ratio (avg)x
5.337
5.528
5.161
5.228
5.207
4.537
4.891
4.322
4.509
4.599
9.343
4.537
5.026
67
16.25
EV/EBITx
30.43
33.97
38.00
41.56
46.00
45.98
48.97
57.67
62.03
69.05
19.73
57.67
45.99
68
26.14
FCF yield (avg)%
0.40
2.43
2.88
1.84
0.40
2.16
3.84
3.68
1.85
0.40
27.75
2.16
2.01
16
22.81
FCF margin%
18.09
16.51
14.81
12.89
10.52
11.32
12.58
13.76
16.46
14.48
29.77
13.76
14.12
65
1.377
FCF / Net incomex
0.301
0.316
0.295
0.291
0.290
0.277
0.317
0.312
0.338
0.355
0.646
0.317
0.307
62
5.59
ROIC%
18.31
17.72
14.80
15.72
14.68
17.21
17.59
18.48
20.62
18.47
25.71
18.47
17.66
44
26.24
Return on equity%
3.46
3.05
3.51
1.96
0.40
1.02
3.89
5.48
2.65
0.57
14.31
2.65
2.85
52
10.39
Return on assets%
2.65
2.10
3.65
2.16
0.40
0.49
0.40
3.19
3.98
2.36
25.82
2.36
2.26
82
0.12
EPS$
0.14
0.14
0.15
0.16
0.16
0.19
0.20
0.19
0.23
0.25
0.13
8.66%
7.36%
—
18.84
EPS growth%
13.10
13.97
12.23
12.47
14.80
16.91
17.76
15.06
15.87
16.55
11.15
16.55
14.93
11
0.08
Bookvalue per sh$
0.07
0.07
0.07
0.07
0.08
0.09
0.09
0.10
0.10
0.11
0.15
7.19%
6.74%
—
0.03
FCF per share$
0.17
0.18
0.21
0.21
0.23
0.24
0.27
0.30
0.32
0.33
0.07
7.64%
7.39%
—
0.16
Dividend per sh$
0.18
0.19
0.19
0.21
0.22
0.23
0.26
0.25
0.23
0.23
0.04
0.75%
2.66%
—
8.04
Div yield (avg)%
21.21
20.71
22.99
21.37
19.43
18.13
16.61
18.44
19.71
20.59
29.36
18.44
20.15
22
6.98
Payout ratio%
14.36
14.50
16.56
15.51
15.53
16.90
16.80
14.80
12.33
14.46
20.05
14.80
15.15
95
4.619
Shares (diluted)M
6.697
7.359
8.122
9.382
10.17
10.59
11.99
12.78
13.69
13.97
4.422
6.56%
8.25%
51
11.16
Buyback yield%
29.88
32.18
32.42
34.76
36.43
36.40
35.03
36.21
35.08
36.24
9.31
36.21
35.06
40
1.039
D/E ratiox
0.610
0.686
0.618
0.616
0.580
0.646
0.692
0.638
0.632
0.675
0.422
0.646
0.635
55
0.858
Enterprise value$M
0.906
0.928
0.807
0.794
0.772
0.723
0.637
0.555
0.578
0.548
0.587
(6.65%)
(5.86%)
78
1.161
LT debt$M
0.282
0.313
0.315
0.305
0.294
0.310
0.331
0.394
0.458
0.546
1.511
13.18%
7.49%
67
Revenue
$2.264M
2.88%
1.00×
Cost of revenue
$1.034M
2.95%
1.01×
Operating expenses
$0.463M
2.81%
0.99×
Goodwill & intangibles
20.24%