0.728
Revenue$M
1.408
1.392
1.387
1.425
1.438
1.424
1.433
1.458
1.441
1.454
0.798
0.22%
0.26%
32
13.24
Revenue growth%
14.59
16.50
16.92
17.30
14.92
16.72
16.43
14.49
14.23
12.07
21.33
14.49
15.67
7
2.08
Gross margin%
5.20
4.90
4.76
4.90
2.63
3.09
1.88
4.12
1.51
1.34
9.80
1.88
3.60
76
5.86
Operating margin%
4.81
5.83
5.41
6.70
8.79
6.82
6.64
6.05
3.11
4.21
16.72
6.05
5.94
39
8.13
Net margin%
9.28
8.78
6.10
7.53
7.25
5.24
6.36
5.92
3.87
1.45
11.29
5.24
6.23
40
15.90
P/E ratio (avg)x
46.25
45.74
48.65
45.28
49.33
53.86
55.61
53.00
56.27
54.00
17.89
54.00
51.17
70
15.60
EV/EBITx
36.34
35.57
33.15
36.92
40.30
46.58
52.33
54.46
55.25
59.82
10.55
54.46
43.44
50
29.60
FCF yield (avg)%
29.67
30.00
31.41
28.63
27.99
28.98
31.40
33.28
33.03
31.47
27.37
31.47
30.70
85
20.95
FCF margin%
23.10
20.79
19.84
20.76
21.16
24.02
23.58
22.32
22.66
24.88
16.62
23.58
22.49
25
1.696
FCF / Net incomex
2.359
2.247
2.411
2.286
2.108
1.951
2.098
2.262
2.295
2.287
1.029
2.262
2.274
77
5.26
ROIC%
21.93
20.75
19.17
17.66
20.46
20.16
17.43
15.55
13.44
13.48
20.19
15.55
18.41
65
29.18
Return on equity%
0.82
2.80
1.97
2.91
0.40
2.48
1.51
2.72
3.20
3.09
11.48
2.72
2.60
46
7.97
Return on assets%
0.40
0.99
0.40
0.40
2.54
5.20
7.54
9.90
12.25
13.71
15.58
9.90
3.87
30
0.07
EPS$
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.08
(7.10%)
(5.45%)
—
11.05
EPS growth%
22.48
23.19
23.34
25.63
25.09
26.46
28.12
26.13
28.56
25.74
10.27
26.46
25.68
64
0.06
Bookvalue per sh$
0.08
0.08
0.08
0.08
0.09
0.09
0.09
0.10
0.11
0.09
0.07
1.71%
3.13%
—
0.06
FCF per share$
0.05
0.06
0.07
0.07
0.08
0.09
0.08
0.10
0.11
0.12
0.03
8.25%
8.55%
—
0.06
Dividend per sh$
0.08
0.08
0.10
0.09
0.11
0.12
0.12
0.15
0.15
0.16
0.08
8.02%
6.70%
—
17.35
Div yield (avg)%
20.98
21.76
19.76
17.54
15.47
17.54
16.65
17.16
18.49
16.79
14.50
17.16
17.54
79
21.34
Payout ratio%
11.52
9.21
11.23
9.87
7.21
7.26
4.70
5.83
7.65
6.95
15.79
6.95
7.46
76
10.97
Shares (diluted)M
10.26
9.752
8.608
8.740
8.101
8.875
9.112
8.922
8.810
8.027
11.18
(0.18%)
(2.30%)
20
3.84
Buyback yield%
10.70
12.59
14.11
16.60
18.58
18.44
19.49
20.74
19.91
17.44
20.26
19.49
17.94
51
0.712
D/E ratiox
2.754
3.112
3.309
3.489
3.484
3.403
3.594
4.110
4.568
4.715
0.737
4.110
3.486
82
0.795
Enterprise value$M
0.583
0.651
0.742
0.709
0.696
0.647
0.609
0.684
0.752
0.701
0.249
0.16%
2.45%
33
0.505
LT debt$M
0.275
0.277
0.280
0.312
0.318
0.349
0.402
0.395
0.453
0.486
0.819
8.87%
6.86%
50
Revenue
$1.454M
0.26%
1.00×
Cost of revenue
$0.911M
0.19%
0.99×
Operating expenses
$0.332M
0.67%
1.04×
Goodwill & intangibles
14.18%