4.589
Revenue$M
9.308
9.836
10.39
10.52
10.93
11.28
11.70
11.84
12.07
12.62
4.897
2.92%
3.21%
22
20.35
Revenue growth%
7.99
10.16
12.75
14.84
15.59
18.47
17.51
14.84
12.01
11.54
12.72
14.84
13.79
56
20.32
Gross margin%
18.61
19.97
22.87
21.92
23.83
23.18
20.39
19.26
21.93
20.05
6.49
20.39
21.15
72
25.70
Operating margin%
20.66
22.77
20.69
20.66
19.31
20.85
21.21
22.07
21.88
21.51
14.13
21.51
21.03
6
20.92
Net margin%
0.40
1.95
3.44
4.74
7.33
8.80
9.54
8.92
10.17
7.17
16.95
8.92
7.25
62
11.22
P/E ratio (avg)x
34.69
34.37
37.25
38.06
35.93
33.84
35.69
36.48
34.91
37.01
19.05
35.69
35.81
20
19.80
EV/EBITx
23.71
23.65
21.80
24.49
23.18
24.12
23.32
23.99
23.92
27.21
18.55
23.99
23.81
58
6.12
FCF yield (avg)%
8.90
6.79
9.26
6.39
9.04
10.19
9.06
11.42
12.67
11.48
10.39
11.42
9.16
15
19.39
FCF margin%
0.40
0.88
3.79
2.67
5.20
4.59
5.02
2.09
0.40
1.24
14.94
2.09
2.38
80
0.574
FCF / Net incomex
0.406
0.435
0.427
0.451
0.429
0.426
0.435
0.395
0.441
0.434
1.285
0.434
0.431
8
16.08
ROIC%
15.65
16.66
16.75
19.27
16.98
15.42
16.63
15.98
13.87
16.86
19.10
15.98
16.64
35
2.04
Return on equity%
18.30
15.59
17.93
19.05
18.40
19.11
20.76
19.43
22.07
19.35
29.68
19.43
19.08
75
4.35
Return on assets%
17.97
17.61
18.25
18.75
17.38
15.28
17.92
15.66
15.83
15.54
24.09
15.66
17.50
84
0.08
EPS$
0.14
0.16
0.16
0.17
0.20
0.21
0.24
0.26
0.28
0.29
0.08
7.63%
9.00%
—
23.70
EPS growth%
22.50
21.38
19.37
17.84
20.08
18.13
20.28
22.45
23.68
25.94
10.41
22.45
20.83
83
0.03
Bookvalue per sh$
0.10
0.12
0.12
0.13
0.14
0.16
0.17
0.18
0.18
0.21
0.06
8.71%
9.79%
—
0.07
FCF per share$
0.12
0.14
0.14
0.15
0.18
0.18
0.18
0.21
0.25
0.31
0.07
11.40%
11.71%
—
0.09
Dividend per sh$
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.08
(6.24%)
(2.78%)
—
19.88
Div yield (avg)%
3.84
5.00
6.34
6.19
9.10
6.69
7.48
7.60
6.98
8.22
28.98
7.48
6.84
94
12.57
Payout ratio%
22.33
22.84
23.80
23.82
23.93
23.31
24.98
27.16
27.12
29.75
20.85
27.12
23.87
24
72.14
Shares (diluted)M
123.9
122.6
126.2
132.8
156.0
157.0
161.6
174.8
202.5
226.4
71.99
7.74%
7.50%
69
28.23
Buyback yield%
19.69
17.10
16.68
15.77
16.77
14.44
11.93
9.51
7.31
8.71
4.16
9.51
15.10
39
1.736
D/E ratiox
0.332
0.332
0.361
0.363
0.331
0.298
0.270
0.294
0.262
0.286
0.181
0.286
0.315
54
8.551
Enterprise value$M
5.807
6.146
6.655
7.474
8.117
8.301
7.783
8.811
9.136
9.394
1.557
2.97%
4.26%
45
1.667
LT debt$M
2.218
2.378
2.201
1.912
1.938
2.005
1.872
1.890
1.681
1.796
10.12
(1.51%)
(1.59%)
54
Revenue
$12.62M
3.21%
1.00×
Cost of revenue
$7.602M
3.10%
0.99×
Operating expenses
$1.816M
3.40%
1.02×
Goodwill & intangibles
20.66%