1.607
Revenue$M
10.50
10.86
11.28
12.21
12.85
13.92
14.79
15.89
16.73
1.710
1.966
6.49%
5.77%
33
5.46
Revenue growth%
9.48
9.51
11.53
12.91
13.39
15.98
14.71
13.41
10.45
20.22
3.86
13.41
12.22
46
18.64
Gross margin%
18.87
19.11
19.57
17.50
15.82
15.78
15.02
14.85
12.54
21.75
15.24
15.02
16.66
15
14.37
Operating margin%
14.98
14.34
11.54
8.83
11.73
9.78
9.34
9.47
7.27
25.26
26.16
9.47
10.66
91
9.95
Net margin%
9.20
9.26
9.86
9.01
7.56
6.30
3.97
5.73
4.47
7.61
3.94
5.73
8.29
25
32.94
P/E ratio (avg)x
22.06
24.07
24.19
23.35
26.01
26.31
29.52
32.69
36.53
37.91
23.90
29.52
25.10
7
28.30
EV/EBITx
15.84
15.56
14.33
15.45
17.29
19.25
20.05
20.66
19.71
14.39
22.73
19.71
16.57
10
29.72
FCF yield (avg)%
10.39
9.00
10.15
8.23
9.59
12.35
11.17
11.11
11.63
27.64
9.12
11.17
10.27
48
16.30
FCF margin%
19.81
19.69
18.80
21.24
23.27
25.44
26.64
28.02
25.61
23.89
22.80
25.61
22.88
34
0.993
FCF / Net incomex
0.265
0.277
0.270
0.261
0.278
0.304
0.331
0.361
0.350
0.988
0.110
0.331
0.277
5
25.42
ROIC%
13.57
13.33
15.99
15.91
17.42
15.47
14.61
13.21
12.36
2.52
4.80
14.61
14.09
52
11.81
Return on equity%
26.61
29.33
31.07
28.96
29.23
31.51
30.73
30.11
32.18
18.81
25.62
30.73
29.72
24
7.44
Return on assets%
28.41
31.19
31.24
33.89
32.93
32.79
33.65
34.99
36.36
10.73
3.36
33.65
32.86
89
0.08
EPS$
0.07
0.08
0.08
0.08
0.09
0.11
0.13
0.13
0.14
0.09
0.09
12.98%
7.42%
—
15.55
EPS growth%
14.52
12.13
14.33
14.26
16.45
15.77
16.35
14.79
17.48
23.30
4.08
16.35
15.28
13
0.06
Bookvalue per sh$
0.06
0.06
0.05
0.05
0.04
0.04
0.05
0.05
0.04
0.02
0.06
(3.36%)
(3.94%)
—
0.06
FCF per share$
0.05
0.06
0.07
0.08
0.08
0.09
0.11
0.11
0.12
0.09
0.06
7.73%
10.99%
—
0.08
Dividend per sh$
0.05
0.06
0.06
0.07
0.08
0.09
0.10
0.11
0.12
0.07
0.05
11.14%
10.62%
—
7.58
Div yield (avg)%
19.17
17.10
17.05
19.34
17.81
16.09
16.92
19.70
21.11
2.31
17.10
17.81
17.46
43
29.38
Payout ratio%
24.11
24.83
25.53
22.95
25.53
28.17
27.23
28.33
30.58
20.76
14.40
28.17
25.53
57
54.57
Shares (diluted)M
81.47
91.17
89.80
91.14
90.24
89.72
93.54
106.5
115.5
56.19
56.23
4.86%
5.11%
91
17.58
Buyback yield%
19.23
17.55
15.04
17.81
17.73
19.49
18.30
15.33
15.01
2.30
22.45
17.73
17.77
61
1.179
D/E ratiox
0.795
0.809
0.824
0.881
0.973
1.075
1.192
1.221
1.196
0.711
0.842
1.192
0.927
17
2.628
Enterprise value$M
0.683
0.676
0.711
0.758
0.730
0.748
0.766
0.658
0.668
8.587
9.622
(2.50%)
(1.53%)
34
1.491
LT debt$M
4.163
4.270
4.608
4.991
5.841
5.823
5.843
5.651
6.418
11.44
10.32
5.16%
4.90%
37
Revenue
$16.73M
5.77%
1.00×
Cost of revenue
$10.77M
5.40%
0.97×
Operating expenses
$3.635M
6.31%
1.05×
Goodwill & intangibles
20.06%