7.974
Revenue$M
6.254
6.531
6.864
7.097
7.353
7.780
8.128
8.308
8.885
9.192
8.270
4.57%
4.60%
72
17.33
Revenue growth%
12.44
15.13
15.60
18.09
17.83
16.18
14.42
17.36
17.67
17.29
17.98
17.29
16.73
33
18.08
Gross margin%
32.26
33.18
35.63
37.18
38.06
36.26
37.03
35.96
34.79
32.85
15.50
35.96
35.79
72
25.43
Operating margin%
26.02
24.36
26.70
28.85
26.19
28.43
26.83
25.13
23.35
25.22
19.82
25.22
26.10
63
17.56
Net margin%
18.24
16.82
15.51
12.61
11.20
9.21
8.85
6.39
6.94
4.48
12.31
6.94
10.20
53
24.27
P/E ratio (avg)x
26.15
27.48
29.71
28.85
28.59
32.03
34.00
35.66
39.52
37.99
30.88
35.66
30.87
43
16.53
EV/EBITx
30.23
27.55
29.97
33.59
32.65
29.97
27.55
26.11
26.36
29.54
6.505
27.55
29.75
43
13.09
FCF yield (avg)%
28.14
27.60
28.04
26.68
27.78
27.40
24.56
24.30
25.45
27.39
22.02
25.45
27.40
92
6.47
FCF margin%
8.95
8.53
7.02
8.21
10.63
10.69
10.58
7.76
7.92
8.38
7.63
8.38
8.45
11
0.840
FCF / Net incomex
0.497
0.551
0.576
0.548
0.617
0.591
0.639
0.634
0.707
0.682
0.707
0.639
0.604
89
4.09
ROIC%
25.68
23.49
26.08
26.69
26.67
27.00
25.65
26.45
27.10
25.73
25.15
26.45
26.26
46
28.78
Return on equity%
6.04
6.07
6.96
6.71
8.28
9.72
11.01
9.20
8.33
9.61
9.61
9.61
8.31
44
8.46
Return on assets%
5.77
6.54
7.18
5.99
6.11
4.08
6.45
7.23
8.97
9.26
28.80
7.23
6.49
13
0.01
EPS$
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.01
(3.70%)
(2.97%)
—
2.66
EPS growth%
16.19
14.09
14.74
12.98
13.34
16.20
18.29
15.43
14.09
15.67
28.29
15.67
15.09
87
0.02
Bookvalue per sh$
0.01
0.01
—
0.01
—
—
—
—
—
—
0.02
(3.76%)
(4.64%)
—
0.03
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(0.94%)
—
—
0.02
Dividend per sh$
0.02
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.04
(4.84%)
(1.15%)
—
28.90
Div yield (avg)%
10.72
9.91
12.79
12.31
11.12
11.50
8.66
5.74
6.80
5.13
3.37
6.80
10.31
79
7.34
Payout ratio%
24.60
22.77
20.94
19.87
21.81
18.82
18.23
20.33
17.97
16.01
3.94
18.23
20.10
78
189.7
Shares (diluted)M
229.7
232.4
212.0
235.8
238.5
240.3
219.1
218.8
213.9
206.4
195.3
(2.85%)
(1.81%)
20
14.29
Buyback yield%
2.09
0.64
0.40
1.31
0.40
0.40
0.40
1.04
3.60
0.94
22.08
0.94
0.79
78
1.743
D/E ratiox
1.804
1.922
1.946
1.946
2.229
2.040
1.872
2.076
2.277
2.201
0.171
2.076
1.993
42
3.135
Enterprise value$M
10.63
10.78
10.50
10.63
10.26
11.80
11.48
12.40
14.00
13.40
7.194
5.48%
2.35%
33
1.483
LT debt$M
3.845
3.648
3.261
3.095
2.712
2.568
2.493
2.376
2.144
1.907
3.932
(6.80%)
(7.16%)
13
Revenue
$9.192M
4.60%
1.00×
Cost of revenue
$6.435M
4.60%
1.00×
Operating expenses
$1.481M
4.61%
1.00×