1.816
Revenue$M
5.416
5.702
6.031
6.423
6.745
7.039
7.477
7.953
8.380
8.666
1.902
5.14%
5.42%
26
13.49
Revenue growth%
8.82
6.35
5.19
8.04
9.11
7.78
9.97
8.93
10.95
8.64
13.67
8.93
8.73
10
7.84
Gross margin%
22.88
23.22
22.07
24.83
27.05
25.38
24.31
23.05
22.71
20.40
28.04
23.05
23.14
82
15.42
Operating margin%
4.71
4.82
6.28
5.62
5.42
6.02
8.27
10.00
11.35
9.02
19.02
9.02
6.15
25
7.48
Net margin%
3.12
3.31
6.14
4.65
5.99
7.91
9.00
11.99
12.49
13.54
9.03
11.99
7.03
58
7.369
P/E ratio (avg)x
18.09
21.18
19.94
21.75
21.90
22.77
23.72
25.84
29.90
28.61
6.806
25.84
22.34
55
21.99
EV/EBITx
40.09
38.65
44.22
51.78
58.42
58.78
61.05
67.39
66.48
71.67
26.20
66.48
58.60
91
19.31
FCF yield (avg)%
28.43
28.09
29.19
27.07
24.52
22.44
22.34
19.72
21.42
22.75
23.27
22.34
23.63
93
29.41
FCF margin%
21.50
22.70
21.45
20.19
19.55
21.81
18.92
21.68
22.65
24.06
27.47
21.81
21.59
45
1.284
FCF / Net incomex
0.499
0.563
0.545
0.528
0.481
0.472
0.454
0.477
0.512
0.517
0.254
0.477
0.506
14
28.58
ROIC%
25.27
25.81
26.73
24.43
25.09
26.10
26.72
23.90
25.62
26.28
20.63
26.10
25.72
15
22.35
Return on equity%
22.96
23.77
21.57
22.93
22.78
24.22
23.62
25.24
23.76
22.75
6.10
23.76
23.29
35
19.23
Return on assets%
22.82
23.99
26.12
27.28
26.36
25.69
24.24
24.20
25.55
26.82
12.38
25.55
25.62
48
0.01
EPS$
0.09
0.10
0.10
0.10
0.09
0.09
0.10
0.11
0.11
0.12
0.02
5.57%
3.56%
—
6.53
EPS growth%
8.17
7.39
6.73
9.55
9.58
9.34
6.93
5.49
6.66
7.71
20.25
6.93
7.55
60
0.02
Bookvalue per sh$
0.05
0.04
0.05
0.05
0.04
0.05
0.05
0.05
0.04
0.04
0.06
(1.55%)
(1.56%)
—
0.05
FCF per share$
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.10
0.11
0.11
0.03
6.04%
4.87%
—
0.05
Dividend per sh$
0.11
0.11
0.11
0.13
0.15
0.18
0.20
0.22
0.22
0.25
0.09
11.19%
9.31%
—
28.97
Div yield (avg)%
9.24
10.26
10.04
8.70
8.23
10.45
7.94
9.73
12.35
11.56
26.62
10.45
9.89
26
7.59
Payout ratio%
29.85
31.88
31.29
30.97
28.25
30.65
32.52
31.48
31.66
34.15
26.38
31.66
31.39
37
30.87
Shares (diluted)M
38.92
37.51
41.23
37.78
40.98
39.73
38.25
38.96
38.69
40.06
30.02
(0.45%)
0.61%
24
5.92
Buyback yield%
0.40
0.40
0.40
3.03
2.88
5.43
4.29
7.24
4.39
3.05
26.06
4.39
3.04
95
1.597
D/E ratiox
0.143
0.142
0.136
0.143
0.155
0.164
0.172
0.161
0.153
0.150
1.126
0.161
0.152
29
4.005
Enterprise value$M
8.990
9.331
11.08
10.81
11.60
12.26
13.62
14.99
17.09
19.03
4.361
10.41%
9.10%
64
5.212
LT debt$M
5.829
6.153
6.810
7.281
7.377
6.757
7.679
6.996
7.045
6.449
5.299
(2.65%)
0.52%
47
Revenue
$8.666M
5.42%
1.00×
Cost of revenue
$4.806M
6.03%
1.06×
Operating expenses
$1.075M
4.38%
0.91×