0.473
Revenue$M
1.137
1.146
1.156
1.195
1.247
1.304
1.333
1.363
1.396
1.408
0.487
2.47%
2.69%
50
5.99
Revenue growth%
11.96
14.56
12.64
10.74
11.75
12.59
11.58
14.30
15.48
15.29
8.00
14.30
12.61
77
23.73
Gross margin%
10.88
13.85
12.27
12.60
11.33
10.25
12.33
14.43
16.00
18.94
12.97
14.43
12.46
84
29.66
Operating margin%
20.95
19.05
21.84
19.75
22.28
19.70
18.70
20.36
21.52
20.30
10.84
20.30
20.33
76
26.57
Net margin%
3.04
3.04
4.92
7.55
9.40
6.59
7.80
7.00
5.06
7.26
29.20
7.00
6.79
94
8.042
P/E ratio (avg)x
49.06
53.39
59.64
59.72
65.65
67.66
69.69
71.88
84.97
95.88
25.76
71.88
66.66
75
30.37
EV/EBITx
36.04
38.60
44.43
46.10
42.41
43.29
40.86
44.43
43.27
43.33
30.55
43.29
43.28
75
14.43
FCF yield (avg)%
6.88
8.69
10.09
12.03
11.99
14.07
15.19
16.37
17.31
17.19
26.92
16.37
13.05
71
15.18
FCF margin%
13.62
14.81
14.58
15.58
12.81
12.10
13.42
13.07
13.96
15.05
3.60
13.42
13.79
71
0.115
FCF / Net incomex
1.549
1.379
1.211
1.044
0.950
0.904
0.834
0.797
0.805
0.841
1.162
0.834
0.927
44
21.03
ROIC%
19.84
18.74
16.15
15.99
17.53
20.44
20.88
22.07
20.83
22.31
17.32
20.88
20.14
72
9.81
Return on equity%
10.97
10.31
8.85
7.69
8.72
10.50
7.56
9.06
6.45
5.72
23.38
7.56
8.79
61
8.23
Return on assets%
9.07
7.50
6.93
9.08
10.92
13.06
13.80
11.09
12.60
13.76
13.86
13.06
11.00
11
0.06
EPS$
0.04
0.05
0.06
0.07
0.07
0.09
0.10
0.11
0.12
0.12
0.06
9.89%
10.73%
—
6.54
EPS growth%
7.07
7.74
4.98
7.17
4.94
2.87
1.34
2.09
4.84
4.00
21.73
2.87
4.89
19
0.03
Bookvalue per sh$
0.08
0.09
0.10
0.11
0.12
0.11
0.12
0.11
0.11
0.10
0.04
(3.45%)
3.01%
—
0.02
FCF per share$
0.07
0.07
0.08
0.07
0.08
0.08
0.08
0.07
0.08
0.09
0.05
2.04%
3.66%
—
0.03
Dividend per sh$
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.07
0.08
0.05
7.43%
6.62%
—
19.04
Div yield (avg)%
26.68
24.73
22.80
19.98
21.82
24.64
22.77
20.28
18.38
16.58
25.40
20.28
22.30
29
21.27
Payout ratio%
22.10
22.73
24.91
27.57
26.12
26.04
25.13
27.71
30.63
31.18
27.29
27.71
26.08
51
8.284
Shares (diluted)M
13.59
15.70
16.53
17.54
20.38
20.21
21.78
22.09
25.42
27.34
8.323
6.05%
7.74%
86
25.11
Buyback yield%
10.32
7.81
7.14
6.37
9.00
6.44
5.48
6.71
5.54
7.53
22.37
6.44
6.92
17
1.754
D/E ratiox
2.017
2.147
2.207
2.505
2.583
3.020
3.053
3.283
3.275
3.734
1.293
3.275
2.802
64
1.435
Enterprise value$M
0.848
0.860
0.892
0.781
0.793
0.773
0.760
0.760
0.664
0.635
0.407
(4.33%)
(2.05%)
61
1.077
LT debt$M
1.388
1.397
1.454
1.240
1.292
1.090
1.120
1.093
0.939
0.859
0.465
(7.84%)
(4.17%)
62
Revenue
$1.408M
2.69%
1.00×
Cost of revenue
$0.857M
2.67%
1.00×
Operating expenses
$0.151M
2.97%
1.03×