19.96
Revenue$M
30.54
30.78
31.31
31.88
32.49
33.04
33.93
34.31
34.68
35.17
21.76
1.59%
1.82%
7
23.98
Revenue growth%
13.16
11.23
11.42
11.01
13.98
15.50
14.24
16.42
15.27
14.80
24.28
15.27
14.11
33
8.99
Gross margin%
28.44
30.73
30.69
27.73
28.55
28.09
27.06
28.11
25.87
28.72
3.06
28.09
28.27
37
21.39
Operating margin%
26.28
25.45
24.14
26.99
29.18
27.91
28.45
29.84
28.92
27.60
2.38
28.45
27.76
29
2.75
Net margin%
15.93
13.33
14.32
11.75
14.72
16.24
16.96
14.41
15.79
17.84
7.19
16.24
15.26
74
7.256
P/E ratio (avg)x
35.93
38.51
39.25
36.57
34.91
34.72
36.23
32.26
29.99
26.95
10.32
32.26
35.42
51
30.62
EV/EBITx
7.466
7.955
7.229
7.580
6.537
5.588
5.866
5.391
5.795
5.206
12.00
5.588
6.201
12
18.01
FCF yield (avg)%
32.05
30.25
30.10
32.99
30.17
32.11
31.63
31.43
28.87
31.03
20.43
31.43
31.23
45
21.71
FCF margin%
23.81
21.32
24.11
21.19
23.01
22.16
23.05
24.51
22.34
20.41
2.31
22.34
22.68
26
1.004
FCF / Net incomex
1.599
1.574
1.446
1.398
1.358
1.350
1.348
1.375
1.341
1.204
1.698
1.348
1.367
16
3.77
ROIC%
3.40
2.20
1.48
0.40
0.40
1.19
0.40
2.66
3.19
2.16
17.55
2.16
1.82
52
4.67
Return on equity%
9.21
11.91
14.36
11.65
10.51
9.02
9.74
7.05
8.13
7.68
14.40
8.13
9.48
50
26.76
Return on assets%
21.89
19.40
17.07
14.52
13.12
13.37
16.12
16.80
15.26
14.97
10.76
15.26
15.69
51
0.04
EPS$
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.04
(0.74%)
(1.63%)
—
10.63
EPS growth%
31.40
32.20
33.49
33.77
32.02
30.27
32.72
34.63
34.70
32.27
7.64
32.72
32.49
54
0.07
Bookvalue per sh$
0.05
0.06
0.07
0.08
0.08
0.08
0.09
0.09
0.09
0.10
0.02
6.16%
8.14%
—
0.05
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.07
(1.02%)
(0.25%)
—
0.01
Dividend per sh$
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.01
7.96%
7.45%
—
25.88
Div yield (avg)%
9.24
9.22
8.31
6.68
4.94
5.87
2.91
3.49
1.93
3.20
14.21
3.20
5.41
19
5.47
Payout ratio%
22.69
19.77
16.90
15.05
12.82
13.32
11.22
12.84
12.69
12.16
17.17
12.69
13.08
51
324.4
Shares (diluted)M
354.7
351.9
363.8
356.5
344.9
321.9
315.0
277.1
245.8
267.2
322.6
(4.97%)
(2.24%)
84
28.53
Buyback yield%
8.12
9.38
12.02
13.14
13.77
11.37
9.75
11.32
10.44
10.73
3.77
10.73
11.03
59
1.672
D/E ratiox
0.203
0.207
0.193
0.188
0.197
0.188
0.176
0.203
0.214
0.218
1.248
0.203
0.200
25
10.04
Enterprise value$M
21.40
24.04
23.23
23.53
24.63
26.28
27.81
29.74
29.05
31.21
14.25
4.84%
3.93%
8
26.25
LT debt$M
30.40
33.56
33.48
32.28
30.93
34.06
39.84
41.46
40.62
39.03
35.23
4.76%
2.41%
76
Revenue
$35.17M
1.82%
1.00×
Cost of revenue
$15.55M
2.10%
1.03×
Operating expenses
$8.137M
1.51%
0.97×