7.131
Revenue$M
9.941
10.62
11.32
12.10
13.27
14.26
15.11
15.98
17.46
18.90
7.939
7.32%
7.46%
56
19.57
Revenue growth%
22.02
21.66
19.76
20.50
18.67
21.42
21.58
23.09
22.55
22.07
15.41
22.07
21.62
52
18.68
Gross margin%
7.48
4.65
4.59
4.48
4.98
3.22
1.58
2.80
3.89
6.73
9.25
3.22
4.54
46
4.76
Operating margin%
11.35
13.98
16.78
18.80
20.28
18.22
17.12
18.58
15.60
17.50
28.38
17.50
17.31
18
24.59
Net margin%
21.82
24.73
27.67
25.62
26.93
27.68
29.63
31.96
30.10
33.00
21.30
30.10
27.67
90
8.209
P/E ratio (avg)x
9.487
9.173
8.652
7.506
7.221
6.616
6.723
6.888
6.809
7.428
29.31
6.809
7.325
43
33.04
EV/EBITx
20.26
22.49
20.53
22.30
24.46
26.76
28.35
30.27
27.27
26.30
34.23
27.27
25.38
52
16.40
FCF yield (avg)%
5.70
5.83
7.95
7.56
6.67
5.89
7.80
9.12
6.40
6.42
27.65
6.42
6.55
31
27.17
FCF margin%
22.22
21.70
20.39
19.70
17.82
18.02
16.52
19.18
20.40
18.76
3.87
18.76
19.44
44
1.214
FCF / Net incomex
1.534
1.503
1.764
1.835
1.740
1.952
2.190
2.071
2.273
2.493
1.165
2.190
1.894
28
8.51
ROIC%
14.34
11.98
9.12
8.49
7.55
5.60
4.69
1.70
4.26
1.58
4.96
4.26
6.57
92
23.98
Return on equity%
25.00
25.21
26.98
27.33
26.81
25.77
28.11
26.81
28.06
29.34
9.38
28.06
26.90
79
23.88
Return on assets%
20.33
18.31
16.97
16.85
16.35
19.34
19.16
17.61
17.29
16.61
4.17
17.61
17.45
61
0.01
EPS$
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.01
8.84%
5.94%
—
3.14
EPS growth%
20.98
21.35
21.25
19.53
17.20
17.96
19.54
19.12
19.86
19.05
28.78
19.12
19.54
55
0.03
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.03
(4.84%)
(1.92%)
—
0.02
FCF per share$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.99%
3.18%
—
0.04
Dividend per sh$
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.04
5.18%
6.60%
—
15.20
Div yield (avg)%
12.06
14.38
16.72
14.65
17.08
19.05
20.01
20.35
19.29
19.10
7.57
19.29
18.07
9
10.48
Payout ratio%
10.59
10.34
10.48
8.75
8.45
8.98
7.90
10.46
11.77
14.50
10.85
10.46
10.40
58
248.6
Shares (diluted)M
139.4
120.3
111.5
113.0
109.5
109.2
113.6
110.6
100.3
98.96
248.3
(2.01%)
(4.61%)
21
20.86
Buyback yield%
8.04
6.17
6.91
6.32
3.56
4.21
1.92
0.40
1.70
3.70
23.71
1.92
3.96
79
0.783
D/E ratiox
0.590
0.666
0.680
0.648
0.626
0.567
0.619
0.572
0.607
0.603
1.149
0.603
0.613
8
2.599
Enterprise value$M
13.01
14.81
15.88
17.86
20.62
19.98
18.95
19.16
19.64
20.05
13.91
(0.56%)
4.65%
49
3.346
LT debt$M
9.445
9.642
8.712
9.079
8.026
8.542
8.529
7.970
7.947
7.109
13.45
(2.40%)
(3.29%)
82
Revenue
$18.90M
7.46%
1.00×
Cost of revenue
$11.09M
7.67%
1.02×
Operating expenses
$3.850M
6.90%
0.95×