9.579
Revenue$M
30.84
31.72
32.20
33.89
34.77
36.84
37.65
39.33
40.00
40.46
10.02
3.08%
2.94%
71
5.25
Revenue growth%
20.00
21.20
19.91
17.81
20.22
18.65
18.89
20.79
22.11
24.82
14.90
20.79
20.11
32
26.59
Gross margin%
30.16
28.91
27.91
26.03
28.25
30.23
31.50
30.00
30.15
30.81
28.56
30.23
30.07
68
19.72
Operating margin%
8.16
6.37
3.72
4.59
2.43
3.48
1.61
2.42
1.86
1.39
29.55
1.86
2.95
49
10.54
Net margin%
6.24
8.47
9.26
10.23
11.59
12.79
13.67
15.76
15.92
13.27
18.93
13.67
12.19
25
14.52
P/E ratio (avg)x
21.55
21.32
21.12
23.29
23.30
20.74
20.49
19.93
19.64
20.34
8.961
20.34
20.93
55
14.25
EV/EBITx
19.88
18.00
17.35
18.01
17.01
18.66
18.02
15.75
16.26
17.71
15.04
17.71
17.85
58
3.80
FCF yield (avg)%
16.30
15.62
13.04
11.50
11.61
9.93
8.35
11.01
9.64
6.88
26.15
9.64
11.26
58
15.46
FCF margin%
12.31
11.53
9.04
8.62
11.25
9.57
8.28
5.79
6.53
5.35
7.82
6.53
8.83
85
0.771
FCF / Net incomex
0.910
0.926
1.071
1.122
1.155
1.104
1.084
1.072
1.176
1.279
0.711
1.104
1.094
6
18.41
ROIC%
11.32
13.67
12.78
15.72
13.36
11.13
10.54
9.86
11.50
13.27
24.41
11.13
12.14
67
10.45
Return on equity%
30.51
29.86
28.22
27.70
29.66
31.98
34.56
35.77
34.90
33.07
13.42
34.56
31.24
12
18.91
Return on assets%
13.19
13.30
15.79
15.62
15.94
14.44
17.38
18.86
17.97
17.94
25.72
17.94
15.87
71
0.06
EPS$
0.13
0.13
0.14
0.15
0.15
0.17
0.17
0.18
0.17
0.18
0.07
3.31%
3.78%
—
12.74
EPS growth%
6.42
5.42
6.65
3.85
3.23
2.87
5.07
5.67
8.58
8.67
4.99
5.67
5.54
80
0.03
Bookvalue per sh$
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.06
0.05
0.05
0.07
0.37%
(0.87%)
—
0.11
FCF per share$
0.16
0.15
0.17
0.18
0.20
0.20
0.22
0.24
0.27
0.28
0.09
6.59%
5.34%
—
0.02
Dividend per sh$
0.08
0.10
0.09
0.10
0.12
0.14
0.17
0.18
0.19
0.20
0.03
10.44%
11.07%
—
23.89
Div yield (avg)%
30.11
29.91
32.19
35.01
33.43
34.06
36.10
37.71
39.69
40.36
4.62
37.71
34.53
83
22.09
Payout ratio%
24.08
21.37
19.88
18.17
19.48
18.54
17.13
19.78
20.60
20.29
25.36
19.78
19.83
27
98.40
Shares (diluted)M
91.93
90.63
99.81
98.92
109.1
121.9
127.2
117.5
131.6
138.5
94.23
4.89%
3.99%
11
3.43
Buyback yield%
13.22
12.37
14.58
15.54
15.02
14.41
11.52
11.74
9.33
6.43
14.80
11.52
12.80
25
0.325
D/E ratiox
0.208
0.185
0.172
0.155
0.146
0.138
0.136
0.145
0.128
0.126
1.766
0.136
0.145
36
29.94
Enterprise value$M
41.87
42.15
47.00
49.08
48.60
50.31
51.68
57.60
64.50
75.85
5.978
9.31%
7.19%
94
19.80
LT debt$M
14.23
15.59
18.53
21.46
20.87
20.80
23.10
23.63
27.74
31.90
8.819
8.86%
9.31%
47
Revenue
$40.46M
2.94%
1.00×
Cost of revenue
$18.61M
2.67%
0.97×
Operating expenses
$9.692M
3.61%
1.07×