6.566
Revenue$M
2.566
2.828
3.078
3.337
3.587
3.875
4.198
4.569
5.024
5.465
7.202
8.79%
8.86%
38
20.08
Revenue growth%
33.41
31.87
31.37
32.38
32.08
31.40
31.63
34.52
33.46
34.00
13.71
33.46
32.23
68
26.71
Gross margin%
10.57
12.68
15.02
16.83
14.85
16.18
15.53
13.94
11.69
12.79
8.22
13.94
14.40
43
29.81
Operating margin%
20.24
17.55
19.79
20.27
22.32
21.25
22.80
24.29
26.79
24.38
16.07
24.29
21.79
67
16.63
Net margin%
0.40
3.28
4.78
2.27
4.40
6.28
8.95
10.63
12.01
11.05
2.54
10.63
5.53
20
6.387
P/E ratio (avg)x
10.44
10.57
11.80
12.87
12.42
14.50
16.47
19.34
22.66
22.84
31.30
19.34
13.68
93
21.51
EV/EBITx
25.13
24.97
27.71
24.97
26.95
29.38
27.67
27.83
26.28
23.42
33.58
27.67
26.62
24
7.52
FCF yield (avg)%
19.36
16.92
19.66
22.22
22.35
21.27
20.53
18.83
19.97
17.53
7.70
19.97
19.82
5
29.11
FCF margin%
8.69
9.34
11.69
9.52
10.83
10.08
8.86
8.18
9.29
11.32
14.15
9.29
9.43
51
0.249
FCF / Net incomex
0.579
0.516
0.565
0.531
0.541
0.478
0.430
0.369
0.334
0.312
0.424
0.369
0.497
18
28.27
ROIC%
20.17
21.85
21.05
21.12
20.28
18.02
15.49
15.11
16.68
19.49
29.15
16.68
19.83
76
22.01
Return on equity%
14.40
11.53
10.44
12.44
12.33
12.64
11.57
13.84
16.30
19.16
4.46
13.84
12.54
92
28.97
Return on assets%
8.14
5.57
8.32
6.55
5.75
3.19
1.84
4.51
5.42
3.42
3.04
3.42
5.50
69
0.05
EPS$
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.09
0.06
3.10%
3.42%
—
3.52
EPS growth%
9.22
8.97
6.43
4.29
2.30
0.71
2.31
5.07
6.37
8.65
17.55
5.07
5.72
94
0.08
Bookvalue per sh$
0.09
0.10
0.09
0.08
0.07
0.06
0.06
0.05
0.05
0.05
0.11
(9.22%)
(7.77%)
—
0.09
FCF per share$
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(1.11%)
(4.88%)
—
0.15
Dividend per sh$
0.06
0.07
0.07
0.08
0.09
0.10
0.12
0.11
0.13
0.12
0.10
5.82%
8.00%
—
24.59
Div yield (avg)%
6.16
3.71
2.23
4.47
2.14
1.29
1.26
0.68
0.40
0.57
15.48
0.68
1.72
75
28.44
Payout ratio%
23.57
24.48
22.19
20.49
23.13
20.94
21.62
21.22
21.08
20.49
18.20
21.08
21.42
52
60.13
Shares (diluted)M
68.21
70.75
75.63
86.01
84.04
88.00
100.3
102.2
113.8
111.6
58.53
5.84%
5.73%
87
2.91
Buyback yield%
16.17
15.84
15.16
15.58
15.81
16.01
14.13
14.23
16.55
14.20
4.80
14.23
15.70
78
0.726
D/E ratiox
1.481
1.686
1.806
1.860
1.927
1.997
2.015
2.285
2.563
2.770
0.946
2.285
1.962
35
3.864
Enterprise value$M
1.648
1.590
1.452
1.613
1.492
1.422
1.594
1.713
1.829
1.681
3.849
2.41%
0.86%
24
5.469
LT debt$M
7.784
8.233
8.631
9.208
10.06
9.282
9.743
10.33
11.41
10.07
4.321
0.02%
3.30%
82
Revenue
$5.465M
8.86%
1.00×
Cost of revenue
$3.121M
8.53%
0.97×
Operating expenses
$1.311M
9.64%
1.07×
Goodwill & intangibles
17.18%
Spread over hurdle
10.31%