5.044
Revenue$M
4.308
4.420
4.599
4.847
4.995
5.267
5.522
5.699
5.998
6.325
5.185
4.83%
4.21%
32
29.04
Revenue growth%
0.40
1.81
3.14
5.11
3.07
1.84
0.40
0.40
2.99
1.70
28.10
1.70
1.83
90
3.82
Gross margin%
16.57
18.53
16.29
17.47
17.25
19.79
17.33
17.34
15.82
18.42
3.10
17.34
17.33
28
27.64
Operating margin%
10.76
11.20
11.21
11.96
11.68
9.96
7.47
7.21
10.01
12.71
26.73
9.96
10.98
23
7.94
Net margin%
15.04
16.62
18.23
15.41
15.74
12.85
15.83
17.83
17.60
16.24
17.43
16.24
16.04
59
21.45
P/E ratio (avg)x
24.96
23.72
24.16
24.16
28.39
33.41
32.84
32.86
34.86
34.05
28.51
33.41
30.62
6
11.22
EV/EBITx
14.65
15.27
16.45
17.31
18.15
17.61
20.56
21.10
21.90
24.09
27.46
21.10
17.88
9
7.68
FCF yield (avg)%
28.38
27.20
27.12
29.96
31.11
33.27
32.03
30.89
30.19
33.14
22.98
32.03
30.54
45
23.25
FCF margin%
15.06
12.56
13.31
12.51
12.65
10.54
12.73
12.54
14.07
16.13
19.58
12.73
12.69
63
1.124
FCF / Net incomex
0.597
0.582
0.576
0.587
0.522
0.585
0.644
0.589
0.568
0.581
1.180
0.585
0.584
16
21.20
ROIC%
8.90
10.48
7.78
5.01
5.82
4.98
2.55
3.46
2.89
2.35
5.17
2.89
4.99
45
22.38
Return on equity%
23.92
22.89
20.81
21.47
19.00
18.44
17.51
20.19
17.37
14.93
26.77
17.51
19.59
74
21.85
Return on assets%
20.07
22.22
23.37
25.51
26.01
28.83
29.36
27.34
26.15
25.88
28.10
27.34
25.95
60
0.02
EPS$
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.04
0.03
0.02
0.15%
(1.51%)
—
16.08
EPS growth%
36.81
37.43
37.56
35.27
38.20
37.61
38.22
40.70
42.15
43.06
24.86
40.70
37.91
58
0.01
Bookvalue per sh$
0.05
0.05
0.06
0.07
0.07
0.08
0.09
0.10
0.11
0.11
0.02
10.00%
10.87%
—
0.01
FCF per share$
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.02
13.03%
8.95%
—
0.06
Dividend per sh$
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.05
0.05
0.05
0.01
(2.02%)
(0.28%)
—
16.47
Div yield (avg)%
17.55
15.87
15.33
15.68
13.89
13.65
13.98
15.60
17.72
20.25
10.95
15.60
15.64
75
13.69
Payout ratio%
22.56
24.37
22.35
24.26
23.24
22.58
20.55
22.74
24.37
21.79
28.54
22.58
22.66
41
39.63
Shares (diluted)M
40.79
44.88
48.90
53.92
59.36
61.82
65.07
73.07
77.31
70.78
40.30
3.58%
6.22%
64
7.53
Buyback yield%
7.74
5.49
7.81
10.49
10.83
13.22
10.35
8.13
10.82
9.54
16.77
10.35
9.95
29
0.656
D/E ratiox
1.960
2.238
2.643
2.636
2.580
2.853
3.031
3.422
3.662
3.916
1.220
3.422
2.748
89
4.242
Enterprise value$M
7.376
7.356
7.065
7.151
7.912
8.556
8.555
9.847
11.71
13.22
4.965
10.82%
5.86%
93
4.077
LT debt$M
2.434
2.881
3.138
2.988
3.040
2.989
3.497
3.695
3.867
4.334
1.286
7.35%
5.55%
63
Revenue
$6.325M
4.21%
1.00×
Cost of revenue
$4.428M
4.21%
1.00×
Operating expenses
$1.047M
4.45%
1.02×