13.40
Revenue$M
25.21
25.19
25.60
25.80
25.86
25.70
25.22
25.76
25.17
25.08
14.40
(0.62%)
0.12%
53
29.41
Revenue growth%
28.98
30.26
29.73
32.00
30.40
30.39
27.90
27.71
26.17
28.49
7.77
27.90
29.36
65
13.79
Gross margin%
22.47
25.17
23.19
26.11
23.86
22.45
21.41
20.06
19.53
21.20
26.94
21.20
22.46
69
21.57
Operating margin%
8.44
9.67
11.01
13.93
16.45
17.51
16.68
17.98
19.06
20.08
12.17
17.98
16.56
41
14.18
Net margin%
7.68
6.72
3.81
5.40
7.70
8.06
7.78
8.88
10.91
7.93
17.55
8.06
7.74
66
36.82
P/E ratio (avg)x
14.34
13.65
13.82
14.69
14.30
16.71
16.89
18.31
21.18
20.64
13.26
18.31
15.70
18
25.17
EV/EBITx
9.289
9.740
9.812
10.33
10.73
11.30
11.77
10.83
12.26
12.96
18.85
11.77
10.78
68
17.00
FCF yield (avg)%
24.51
24.99
23.67
22.04
24.44
23.67
24.48
22.64
25.02
22.85
22.75
23.67
24.05
65
6.08
FCF margin%
18.38
17.85
15.07
17.33
19.51
16.91
17.07
16.75
16.79
17.64
17.08
16.91
17.20
30
1.705
FCF / Net incomex
0.996
1.052
1.012
1.039
1.065
1.102
1.276
1.448
1.516
1.595
1.024
1.448
1.084
49
11.06
ROIC%
1.72
0.40
2.40
3.16
4.07
4.79
2.60
3.61
5.97
5.84
13.92
4.79
3.39
55
11.20
Return on equity%
20.24
18.52
17.74
17.76
20.44
17.60
18.46
21.14
18.21
16.17
19.02
18.21
18.33
50
25.16
Return on assets%
24.38
25.56
27.73
25.75
27.77
27.13
30.10
32.23
34.10
36.68
17.26
32.23
27.75
62
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
4.25%
2.61%
—
18.85
EPS growth%
16.49
13.72
16.07
17.22
14.37
11.80
11.70
14.35
11.91
13.00
25.35
11.91
14.04
81
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
3.75%
5.80%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
9.85%
8.29%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
2.73%
1.44%
—
15.75
Div yield (avg)%
14.69
15.21
12.32
9.99
9.80
10.73
11.03
9.99
10.76
13.70
18.65
10.76
10.89
11
25.03
Payout ratio%
7.90
9.93
10.22
7.28
9.79
9.09
11.08
12.90
11.81
14.28
5.06
11.81
10.08
65
407.3
Shares (diluted)M
297.6
275.0
297.3
276.6
294.8
274.2
234.2
212.8
195.2
195.8
400.7
(7.86%)
(5.08%)
18
15.82
Buyback yield%
21.23
18.44
16.38
16.23
14.05
13.33
10.35
13.00
10.72
11.90
25.29
11.90
13.69
72
1.340
D/E ratiox
0.582
0.542
0.514
0.468
0.426
0.378
0.343
0.365
0.317
0.294
0.880
0.343
0.402
21
27.14
Enterprise value$M
17.09
19.24
19.64
19.15
18.50
17.96
19.38
21.04
20.70
20.88
12.89
2.45%
3.01%
57
28.73
LT debt$M
38.92
34.69
37.28
36.59
32.28
34.55
32.17
31.57
32.20
30.48
26.16
(1.14%)
(1.82%)
22
Revenue
$25.08M
0.12%
1.00×
Cost of revenue
$17.55M
0.12%
1.00×
Operating expenses
$4.960M
(0.16%)
0.97×
Property and equipment
18.01%
Spread over hurdle
(0.78%)