3.697
Revenue$M
26.65
27.31
27.56
28.92
29.97
30.37
31.52
33.04
33.75
34.28
3.896
2.72%
2.81%
59
5.33
Revenue growth%
17.94
20.46
21.89
24.88
26.69
26.60
23.95
24.00
23.73
22.09
12.19
23.95
23.84
38
10.86
Gross margin%
13.11
11.68
13.09
12.40
11.45
12.87
15.22
17.60
19.75
20.15
17.76
17.60
13.10
38
6.44
Operating margin%
22.49
21.04
23.60
22.41
20.64
22.19
19.87
19.25
18.27
19.79
6.33
19.79
20.84
84
26.73
Net margin%
24.03
25.79
23.93
22.32
24.64
22.66
21.70
20.50
19.96
20.03
23.37
20.50
22.49
15
33.03
P/E ratio (avg)x
29.84
30.84
29.45
31.56
32.63
30.62
31.54
31.39
34.75
35.46
30.82
31.54
31.46
87
31.19
EV/EBITx
19.47
20.72
22.57
23.93
26.19
24.16
25.19
24.91
24.63
25.45
12.76
24.91
24.39
25
20.54
FCF yield (avg)%
18.91
20.75
20.76
21.40
24.21
26.93
26.93
24.12
21.65
19.94
22.27
24.12
21.52
45
7.98
FCF margin%
25.30
26.40
27.81
30.53
27.63
25.48
26.74
28.92
30.92
33.01
14.93
28.92
27.72
90
0.325
FCF / Net incomex
1.196
1.340
1.471
1.594
1.609
1.793
2.004
2.252
2.328
2.767
1.569
2.252
1.701
66
4.08
ROIC%
16.32
17.69
15.35
12.47
11.08
8.71
8.32
5.56
3.25
5.14
16.17
5.56
9.89
50
28.57
Return on equity%
2.04
1.30
0.49
3.37
3.48
5.51
3.23
5.20
6.50
9.45
23.95
5.51
3.42
59
5.09
Return on assets%
0.68
0.40
0.40
0.40
0.40
0.40
2.94
0.40
2.81
4.36
27.98
2.81
0.40
55
0.04
EPS$
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.04
1.48%
(0.61%)
—
26.81
EPS growth%
14.47
16.40
15.21
17.07
18.41
17.57
14.80
15.74
18.18
18.16
12.08
17.57
16.73
90
0.04
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
1.01%
3.10%
—
0.02
FCF per share$
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
(2.52%)
(0.42%)
—
0.04
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
1.49%
2.49%
—
16.26
Div yield (avg)%
4.84
5.57
4.06
4.76
5.81
7.01
4.37
2.37
0.64
0.40
2.87
2.37
4.57
18
7.50
Payout ratio%
11.17
12.65
13.37
14.62
12.63
10.00
11.98
11.26
12.07
13.68
15.54
11.98
12.35
88
291.5
Shares (diluted)M
282.3
319.0
296.1
301.9
317.4
347.2
324.8
362.5
396.2
437.7
285.5
6.64%
5.26%
34
12.36
Buyback yield%
2.31
4.93
4.55
2.97
5.96
8.33
10.27
7.29
10.07
10.86
9.19
10.07
6.63
92
0.683
D/E ratiox
1.402
1.505
1.725
1.859
1.746
1.964
2.078
2.014
2.029
2.195
1.440
2.029
1.912
19
27.50
Enterprise value$M
37.86
44.58
51.51
52.84
55.74
61.84
69.86
70.75
70.34
84.37
17.39
8.64%
10.17%
34
10.76
LT debt$M
29.30
32.92
34.20
37.26
37.84
44.45
49.72
49.20
48.14
55.87
23.34
8.11%
7.11%
87
Revenue
$34.28M
2.81%
1.00×
Cost of revenue
$21.97M
2.92%
1.01×
Operating expenses
$8.135M
2.55%
0.97×