0.702
Revenue$M
6.555
6.671
6.725
6.864
7.028
7.027
7.151
7.259
7.157
7.306
0.757
0.78%
1.25%
33
4.95
Revenue growth%
24.61
26.48
24.46
24.84
26.78
27.43
29.94
28.30
28.53
27.67
3.77
28.30
27.11
69
23.25
Gross margin%
14.51
12.03
9.99
12.37
9.87
12.44
12.32
9.77
8.16
7.26
13.97
9.77
11.01
17
21.34
Operating margin%
5.17
5.47
6.38
3.51
1.57
0.40
0.40
1.71
0.40
0.75
15.34
0.40
1.64
6
25.48
Net margin%
29.50
26.72
29.30
28.70
27.76
27.01
26.84
24.63
23.08
24.58
19.31
24.63
26.93
11
14.77
P/E ratio (avg)x
9.895
9.238
8.642
8.266
8.115
7.265
6.923
6.989
7.646
7.160
14.26
7.160
7.881
58
23.58
EV/EBITx
20.41
20.44
21.97
24.58
27.77
29.14
31.87
32.06
29.81
29.20
9.030
29.81
28.46
84
8.98
FCF yield (avg)%
16.83
13.88
13.39
10.59
9.13
6.70
6.26
5.28
6.13
8.00
24.38
6.26
8.56
26
22.40
FCF margin%
18.61
15.73
18.50
19.20
18.98
18.65
16.48
18.58
19.03
19.07
6.42
18.65
18.63
40
0.953
FCF / Net incomex
0.805
0.859
0.811
0.873
0.770
0.785
0.668
0.624
0.633
0.673
0.185
0.668
0.778
19
16.01
ROIC%
25.72
26.44
29.22
26.82
27.02
24.81
24.80
24.32
26.37
27.62
27.73
24.81
26.41
68
2.28
Return on equity%
15.08
13.69
16.67
14.95
12.29
11.42
9.88
10.34
12.63
12.79
2.87
11.42
12.71
41
12.03
Return on assets%
18.28
21.04
23.56
21.82
24.16
23.17
25.09
24.43
22.96
23.86
5.86
23.86
23.37
76
0.11
EPS$
0.07
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.06
0.07
0.12
(2.97%)
(0.07%)
—
13.79
EPS growth%
26.76
27.80
26.54
23.90
25.07
26.80
26.56
28.32
28.36
31.25
14.78
28.32
26.78
76
0.14
Bookvalue per sh$
0.10
0.08
0.07
0.07
0.07
0.08
0.08
0.06
0.06
0.06
0.06
(5.03%)
(6.41%)
—
0.06
FCF per share$
0.24
0.24
0.27
0.29
0.33
0.33
0.34
0.33
0.38
0.43
0.13
5.75%
7.46%
—
0.06
Dividend per sh$
0.14
0.14
0.13
0.12
0.11
0.11
0.12
0.10
0.10
0.09
0.08
(3.68%)
(4.07%)
—
28.95
Div yield (avg)%
10.91
11.52
9.05
7.74
6.70
8.35
10.81
11.66
10.57
12.27
7.65
10.81
10.69
53
12.20
Payout ratio%
14.02
12.75
9.98
7.72
6.51
7.30
5.90
3.25
1.21
0.40
23.40
3.25
6.90
89
43.62
Shares (diluted)M
67.56
80.15
88.48
87.49
93.35
98.91
114.1
130.4
149.1
143.9
43.94
9.05%
7.96%
7
14.46
Buyback yield%
22.83
23.73
21.34
21.34
20.50
22.03
20.18
20.82
19.51
19.28
26.51
20.18
21.08
68
0.148
D/E ratiox
0.511
0.541
0.504
0.552
0.510
0.475
0.449
0.401
0.423
0.450
0.235
0.449
0.489
70
7.169
Enterprise value$M
1.924
2.147
2.300
2.282
2.313
2.336
2.204
2.286
2.555
2.409
2.926
0.81%
2.69%
68
1.423
LT debt$M
2.532
2.862
3.231
3.655
3.591
3.885
4.000
4.612
5.228
5.984
7.746
10.75%
8.61%
85
Revenue
$7.306M
1.25%
1.00×
Cost of revenue
$4.477M
1.40%
1.01×
Operating expenses
$1.547M
1.06%
0.98×
Goodwill & intangibles
16.23%