3.510
Revenue$M
13.05
12.98
13.37
13.30
13.41
13.59
14.03
14.16
14.27
3.856
3.724
1.42%
0.74%
95
18.37
Revenue growth%
4.34
5.81
3.18
3.24
3.60
1.89
0.40
0.40
3.26
4.02
8.03
1.89
3.25
89
22.60
Gross margin%
25.99
28.43
31.00
30.62
28.31
25.45
23.45
24.76
25.91
13.39
26.39
25.45
25.95
68
22.38
Operating margin%
3.79
3.00
4.46
5.70
8.59
7.95
9.65
7.61
7.26
22.53
4.16
7.95
6.48
94
13.73
Net margin%
1.80
3.00
5.71
4.95
3.79
2.63
3.93
6.12
8.88
15.11
9.74
3.93
4.26
59
8.759
P/E ratio (avg)x
10.96
9.543
10.28
9.781
8.552
8.611
7.821
7.984
7.875
18.72
6.751
7.984
9.077
27
14.18
EV/EBITx
35.10
40.69
38.16
35.22
33.64
31.23
34.61
40.11
41.62
24.69
11.69
34.61
35.16
48
13.43
FCF yield (avg)%
7.93
10.45
11.47
9.50
7.16
9.23
6.25
7.87
8.26
9.51
7.70
7.87
8.09
52
8.55
FCF margin%
8.27
9.58
8.57
8.60
11.16
13.69
11.77
9.53
12.53
23.87
26.99
11.77
9.55
95
0.862
FCF / Net incomex
3.041
3.281
3.337
3.552
4.189
4.570
4.602
5.146
4.911
1.376
1.243
4.602
3.870
13
9.12
ROIC%
10.89
12.44
14.27
16.93
15.68
17.17
18.55
17.62
17.44
7.32
5.28
17.44
16.31
92
27.28
Return on equity%
11.05
11.08
12.43
10.61
9.25
7.41
8.15
6.12
5.59
5.64
16.47
7.41
9.17
81
4.41
Return on assets%
13.10
10.65
11.90
10.21
12.70
14.19
16.56
14.17
13.65
12.27
16.02
14.17
12.90
22
0.02
EPS$
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(1.91%)
(2.38%)
—
29.14
EPS growth%
0.40
0.46
2.33
3.66
6.15
6.17
5.09
2.91
5.57
3.90
9.76
5.57
3.29
19
0.03
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.02
0.04
(8.96%)
(5.14%)
—
0.05
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.03
0.05
12.01%
6.85%
—
0.04
Dividend per sh$
0.08
0.08
0.09
0.10
0.11
0.14
0.15
0.16
0.17
0.04
0.03
11.43%
10.26%
—
12.06
Div yield (avg)%
11.97
10.19
7.76
9.52
7.16
4.17
6.04
8.42
8.76
26.02
24.40
7.16
8.59
63
16.21
Payout ratio%
20.51
22.47
19.76
20.95
18.61
19.09
19.70
17.25
18.68
14.51
15.50
18.68
19.73
40
173.7
Shares (diluted)M
172.6
184.5
188.0
194.7
179.3
195.6
223.0
216.7
230.3
171.7
167.5
3.42%
3.13%
70
14.20
Buyback yield%
24.32
23.91
21.57
18.82
18.45
20.16
19.53
20.87
18.00
12.82
9.33
19.53
20.51
92
0.201
D/E ratiox
1.944
1.827
2.042
2.074
2.122
2.319
2.442
2.825
2.983
0.932
0.419
2.442
2.098
75
5.441
Enterprise value$M
11.57
13.73
13.78
14.74
15.56
14.96
17.45
17.79
19.12
5.601
6.212
5.34%
6.35%
90
6.292
LT debt$M
4.777
5.377
6.510
6.664
7.516
8.803
9.710
9.938
10.33
8.882
10.19
9.17%
10.06%
52
Revenue
$14.27M
0.74%
1.00×
Cost of revenue
$7.514M
0.61%
0.99×
Operating expenses
$3.104M
1.36%
1.06×