8.310
Revenue$M
5.735
6.148
6.450
6.619
6.819
7.301
7.784
7.974
8.554
8.998
9.058
5.70%
4.94%
78
7.88
Revenue growth%
23.45
20.65
22.67
23.85
26.43
28.84
27.86
27.08
27.13
25.04
26.01
27.13
25.73
51
26.62
Gross margin%
2.08
5.04
4.00
2.46
2.40
2.84
5.07
6.43
3.57
1.71
3.42
3.57
3.21
88
13.24
Operating margin%
17.13
14.59
15.06
16.29
17.25
15.31
14.31
13.76
15.68
14.69
21.59
14.69
15.19
69
24.40
Net margin%
14.27
14.95
14.85
14.06
12.74
14.88
16.57
19.49
18.17
19.27
4.74
18.17
14.91
37
27.31
P/E ratio (avg)x
56.67
60.95
61.10
64.57
63.68
75.72
81.56
97.22
112.1
123.5
29.02
97.22
70.14
37
10.14
EV/EBITx
28.27
29.20
30.86
32.14
31.23
33.21
38.33
44.25
43.41
47.03
21.95
43.41
32.67
6
27.60
FCF yield (avg)%
2.10
3.34
0.94
0.91
0.40
0.40
0.40
0.40
2.30
4.95
16.66
0.40
0.93
31
29.84
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
14.99
0.40
0.40
28
1.211
FCF / Net incomex
1.455
1.535
1.538
1.347
1.177
1.136
1.226
1.116
1.013
0.991
0.675
1.116
1.201
31
11.46
ROIC%
12.13
14.29
12.00
11.32
11.27
10.46
12.44
11.77
14.50
13.45
16.86
12.44
12.06
50
26.20
Return on equity%
15.18
12.18
10.83
13.26
12.70
11.23
10.52
9.40
10.66
8.28
5.48
10.52
11.03
42
24.23
Return on assets%
30.41
30.75
27.79
30.05
28.52
29.34
29.28
30.90
33.53
33.97
21.29
30.90
30.23
32
0.08
EPS$
0.18
0.19
0.18
0.20
0.20
0.19
0.20
0.18
0.19
0.17
0.09
(2.48%)
(0.79%)
—
7.07
EPS growth%
9.69
12.00
14.43
12.85
11.93
14.83
12.04
14.27
12.13
10.01
5.57
12.13
12.08
24
0.27
Bookvalue per sh$
0.34
0.35
0.33
0.33
0.32
0.31
0.32
0.33
0.35
0.39
0.06
3.96%
1.00%
—
0.21
FCF per share$
0.08
0.08
0.07
0.07
0.06
0.07
0.07
0.06
0.06
0.06
0.20
(1.89%)
(2.66%)
—
0.19
Dividend per sh$
0.07
0.06
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.04
0.18
(5.76%)
(4.87%)
—
20.77
Div yield (avg)%
18.23
15.62
13.59
14.54
12.44
10.94
9.16
7.40
4.95
4.99
7.48
7.40
11.69
38
9.85
Payout ratio%
13.66
12.39
15.34
17.38
17.17
18.66
20.20
20.74
23.55
23.74
4.77
20.74
18.02
85
19.48
Shares (diluted)M
27.04
26.33
29.30
32.11
37.80
41.20
46.79
47.04
47.98
48.11
18.50
4.94%
7.61%
71
17.89
Buyback yield%
4.58
3.90
5.28
2.29
0.40
0.40
1.87
0.40
0.40
2.22
25.80
0.40
2.04
36
1.574
D/E ratiox
0.904
0.879
0.853
0.879
0.863
0.783
0.859
0.927
0.930
0.947
0.695
0.927
0.879
87
0.907
Enterprise value$M
9.384
8.664
8.126
9.040
10.14
10.99
11.03
11.85
11.92
11.32
4.136
2.24%
1.47%
79
0.566
LT debt$M
6.540
7.061
7.281
6.682
6.461
6.749
6.174
6.967
6.881
6.350
8.327
(0.35%)
(1.20%)
45
Revenue
$8.998M
4.94%
1.00×
Cost of revenue
$6.141M
4.73%
0.98×
Operating expenses
$1.061M
5.50%
1.06×
Goodwill & intangibles
16.87%