1.863
Revenue$M
2.063
2.057
2.049
2.059
2.114
2.191
2.231
2.272
2.340
2.388
1.920
2.47%
1.69%
77
25.61
Revenue growth%
9.70
6.80
4.21
3.90
4.63
6.07
8.24
7.07
6.16
6.89
12.73
6.89
6.48
94
11.54
Gross margin%
14.92
12.85
10.65
11.53
12.71
13.88
14.85
14.89
13.34
12.55
18.04
13.88
13.10
20
24.88
Operating margin%
11.92
9.71
9.67
11.63
14.40
16.23
19.16
20.55
19.22
20.01
10.14
19.22
15.31
76
3.08
Net margin%
26.42
24.34
26.43
26.72
23.83
24.17
24.43
21.61
21.98
24.59
21.28
24.17
24.39
81
25.31
P/E ratio (avg)x
7.691
7.959
7.706
7.614
9.014
10.72
11.44
11.62
13.45
13.75
35.70
11.62
9.866
90
23.34
EV/EBITx
26.59
27.15
30.73
35.20
35.27
40.24
44.31
44.94
45.40
49.71
29.87
44.94
37.75
94
6.02
FCF yield (avg)%
9.65
8.82
8.37
10.77
7.88
6.81
6.13
3.43
3.37
5.71
28.45
5.71
7.34
19
20.07
FCF margin%
12.46
15.03
14.59
17.48
15.35
12.83
10.16
12.89
13.16
13.30
5.35
12.89
13.23
45
0.832
FCF / Net incomex
1.384
1.431
1.494
1.349
1.419
1.476
1.599
1.586
1.780
1.635
1.107
1.599
1.485
41
6.50
ROIC%
11.49
8.90
10.93
8.95
11.04
9.51
10.76
13.27
11.57
9.29
10.28
10.76
10.85
9
25.81
Return on equity%
19.84
22.38
20.67
20.11
23.02
23.80
22.49
22.00
22.23
20.13
18.83
22.23
22.12
14
3.93
Return on assets%
8.72
9.01
11.97
12.35
14.47
16.25
13.34
15.12
13.86
16.71
16.69
15.12
13.60
78
0.05
EPS$
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.05
(3.15%)
(4.23%)
—
25.09
EPS growth%
5.10
7.29
5.63
6.96
4.08
5.98
6.89
6.74
5.20
5.06
14.45
5.98
5.81
91
0.02
Bookvalue per sh$
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.08
0.07
0.05
1.06%
3.93%
—
0.06
FCF per share$
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.09
0.09
0.10
0.04
11.52%
10.11%
—
0.05
Dividend per sh$
0.05
0.06
0.07
0.07
0.09
0.10
0.11
0.12
0.13
0.13
0.02
9.23%
9.38%
—
15.31
Div yield (avg)%
21.48
18.67
18.59
20.61
22.74
24.38
24.29
26.77
27.36
25.76
12.15
25.76
23.51
44
4.34
Payout ratio%
3.01
3.51
4.88
5.24
6.92
6.26
4.38
3.42
5.84
7.16
20.31
5.84
5.06
29
21.76
Shares (diluted)M
26.81
29.09
30.45
33.22
35.53
35.11
32.67
31.18
35.22
34.82
22.19
(0.40%)
2.24%
89
7.58
Buyback yield%
14.91
16.59
18.16
16.35
13.91
13.40
12.93
12.60
9.96
7.31
3.57
12.60
13.66
65
0.996
D/E ratiox
1.397
1.361
1.480
1.554
1.406
1.327
1.287
1.196
1.078
1.162
0.581
1.196
1.344
12
1.207
Enterprise value$M
2.625
2.568
2.663
2.569
3.043
3.179
3.281
3.792
4.409
5.066
0.191
10.73%
7.16%
51
1.762
LT debt$M
1.067
0.960
0.856
0.926
0.854
0.842
0.925
0.854
0.770
0.799
0.983
(1.31%)
(3.21%)
80
Revenue
$2.388M
1.69%
1.00×
Cost of revenue
$1.619M
1.45%
0.98×
Operating expenses
$0.286M
2.66%
1.10×
Goodwill & intangibles
14.04%
Spread over hurdle
(0.26%)