6.405
Revenue$M
4.632
4.947
5.274
5.862
6.268
6.858
7.639
8.443
9.081
10.06
7.134
9.94%
8.81%
84
2.04
Revenue growth%
5.42
3.01
0.44
0.40
0.40
2.79
4.36
5.06
6.48
8.16
20.77
5.06
3.68
29
14.65
Gross margin%
22.79
21.29
20.24
18.35
18.63
17.24
18.91
21.29
20.65
21.49
29.11
20.65
20.44
84
4.27
Operating margin%
9.13
7.10
9.22
11.52
14.46
14.18
17.18
19.62
17.58
15.83
11.01
17.18
14.32
72
22.10
Net margin%
9.47
9.67
9.51
6.64
4.04
6.31
7.74
8.71
11.07
10.15
12.14
8.71
9.09
55
18.60
P/E ratio (avg)x
15.91
16.71
18.67
19.99
22.49
20.33
19.85
17.98
16.68
16.29
11.07
17.98
18.32
35
10.54
EV/EBITx
35.28
38.35
39.41
35.28
32.86
34.10
31.85
29.92
27.48
24.73
12.53
29.92
33.48
86
14.35
FCF yield (avg)%
12.11
10.96
7.98
7.42
5.56
5.55
5.66
4.68
6.66
7.64
11.92
5.66
7.04
45
27.30
FCF margin%
22.55
25.32
26.38
27.39
28.29
29.27
30.65
30.86
28.01
27.11
22.33
29.27
27.70
51
0.270
FCF / Net incomex
1.550
1.499
1.491
1.417
1.560
1.659
1.556
1.469
1.568
1.548
0.289
1.556
1.549
56
5.62
ROIC%
8.76
10.39
10.71
9.64
11.63
11.77
8.86
10.16
10.48
11.39
6.70
10.48
10.43
7
25.36
Return on equity%
13.74
15.07
17.73
15.99
14.57
14.29
13.84
11.17
13.45
13.15
25.60
13.45
14.07
63
20.19
Return on assets%
13.66
16.04
14.26
16.78
15.77
17.33
16.39
16.39
15.02
14.77
6.15
16.39
15.90
58
0.10
EPS$
0.36
0.39
0.40
0.48
0.46
0.53
0.56
0.61
0.68
0.67
0.10
7.70%
7.61%
—
17.94
EPS growth%
33.00
32.43
33.66
36.38
36.89
35.23
36.93
39.92
42.18
42.45
26.62
39.92
36.63
84
0.22
Bookvalue per sh$
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.19
(0.08%)
(0.82%)
—
0.04
FCF per share$
0.10
0.09
0.08
0.07
0.08
0.08
0.08
0.07
0.07
0.07
0.03
(3.67%)
(4.39%)
—
0.17
Dividend per sh$
0.11
0.11
0.12
0.13
0.14
0.14
0.14
0.14
0.16
0.17
0.15
4.89%
5.38%
—
9.11
Div yield (avg)%
14.21
15.03
12.33
15.07
16.29
19.17
18.49
18.69
19.03
18.93
29.46
18.93
17.39
47
29.55
Payout ratio%
6.18
8.95
6.50
8.81
11.16
10.20
8.18
10.31
8.64
11.59
6.66
10.20
8.88
59
35.48
Shares (diluted)M
33.49
36.34
41.39
40.27
38.43
42.34
41.61
42.46
46.72
50.93
33.90
5.80%
3.62%
45
9.02
Buyback yield%
24.44
25.84
27.93
25.85
28.27
28.71
27.11
28.69
31.30
34.03
12.82
28.71
28.10
7
0.310
D/E ratiox
1.129
1.098
1.021
0.865
0.870
0.889
0.942
0.820
0.723
0.625
0.524
0.820
0.879
16
5.078
Enterprise value$M
0.593
0.651
0.742
0.738
0.708
0.729
0.774
0.819
0.819
0.871
4.696
4.21%
5.01%
91
5.421
LT debt$M
1.962
2.030
2.177
2.182
2.527
2.432
2.311
2.469
2.624
2.520
4.597
(0.06%)
3.06%
37
Revenue
$10.06M
8.81%
1.00×
Cost of revenue
$6.807M
8.62%
0.98×
Operating expenses
$1.222M
9.62%
1.08×
Goodwill & intangibles
15.60%