2.673
Revenue$M
8.573
9.199
9.483
10.20
10.80
11.45
12.03
12.84
13.45
14.10
2.876
5.46%
5.40%
28
14.53
Revenue growth%
5.25
2.44
3.03
5.04
3.75
1.28
0.40
0.40
0.40
0.40
12.74
0.40
1.86
77
19.93
Gross margin%
11.48
9.85
9.08
6.66
5.96
8.26
9.32
11.71
11.06
12.33
19.65
11.06
9.58
22
24.86
Operating margin%
27.24
28.06
30.11
30.32
33.06
30.86
28.96
30.83
32.62
29.89
4.06
30.83
30.22
50
21.50
Net margin%
15.71
16.37
17.24
14.53
12.56
14.30
16.32
16.06
18.01
17.26
26.92
16.32
16.19
33
19.82
P/E ratio (avg)x
36.93
38.05
40.15
46.66
50.91
50.18
56.49
56.41
59.46
65.98
13.26
56.49
50.54
65
17.15
EV/EBITx
27.10
30.81
29.03
32.21
31.15
31.57
35.84
34.97
38.19
39.11
13.77
35.84
31.89
31
7.72
FCF yield (avg)%
10.91
9.19
12.00
10.78
10.23
9.63
8.23
10.46
10.28
8.83
18.73
9.63
10.26
55
22.91
FCF margin%
17.62
16.07
14.77
15.11
16.33
15.70
17.75
16.16
13.77
12.37
28.87
15.70
15.89
14
0.646
FCF / Net incomex
1.773
1.712
1.613
1.509
1.569
1.610
1.459
1.556
1.527
1.670
0.822
1.556
1.589
26
22.73
ROIC%
21.05
21.21
20.89
22.43
23.88
23.76
26.03
25.49
27.09
29.43
6.82
26.03
23.82
74
9.28
Return on equity%
15.47
14.25
13.72
14.79
16.46
14.69
15.31
12.46
12.74
9.75
15.57
12.74
14.47
47
5.13
Return on assets%
22.55
19.90
18.59
19.16
21.67
21.10
22.06
21.20
21.52
21.35
26.43
21.35
21.28
69
0.06
EPS$
0.05
0.05
0.05
0.06
0.05
0.05
0.06
0.06
0.06
0.06
0.07
3.48%
0.68%
—
15.24
EPS growth%
8.56
5.87
6.98
5.58
7.68
8.12
6.02
8.91
10.30
7.44
12.92
8.12
7.56
37
0.07
Bookvalue per sh$
0.09
0.09
0.11
0.12
0.15
0.15
0.16
0.17
0.16
0.17
0.05
3.33%
8.19%
—
0.03
FCF per share$
0.08
0.08
0.07
0.07
0.08
0.09
0.09
0.10
0.09
0.10
0.06
5.14%
4.23%
—
0.02
Dividend per sh$
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.09
0.10
0.05
14.19%
12.14%
—
5.07
Div yield (avg)%
10.35
10.54
12.93
11.44
10.35
9.81
9.16
10.46
9.01
7.29
18.61
9.16
10.35
68
24.20
Payout ratio%
20.54
22.04
21.26
23.53
26.05
26.33
26.43
25.98
27.63
26.42
11.24
26.42
26.01
91
225.4
Shares (diluted)M
242.7
249.0
236.2
234.4
248.3
260.3
228.9
219.4
234.6
220.9
226.0
(2.31%)
(1.22%)
59
4.84
Buyback yield%
5.90
3.54
5.00
6.17
4.58
5.94
6.45
4.43
6.69
7.58
3.93
6.45
5.92
69
1.069
D/E ratiox
1.542
1.520
1.525
1.500
1.611
1.699
1.693
1.953
1.961
1.917
1.591
1.917
1.652
16
5.054
Enterprise value$M
2.343
2.561
2.502
2.689
2.588
2.377
2.310
2.215
2.108
2.118
1.317
(3.93%)
(0.71%)
66
11.06
LT debt$M
7.850
8.435
7.764
8.439
9.057
9.340
9.808
9.441
8.639
8.475
4.941
(1.32%)
0.59%
20
Revenue
$14.10M
5.40%
1.00×
Cost of revenue
$7.332M
5.41%
1.00×
Operating expenses
$3.273M
5.44%
1.00×
Property and equipment
14.20%