4.565
Revenue$M
6.394
6.569
6.765
6.928
7.089
7.003
7.203
7.362
7.351
7.573
4.750
1.33%
2.04%
21
7.15
Revenue growth%
9.54
8.80
6.28
3.86
5.22
7.48
4.63
5.91
7.52
8.97
13.92
7.48
6.88
39
2.79
Gross margin%
22.38
22.79
24.86
26.16
28.20
27.69
29.68
26.72
27.80
26.90
18.96
27.69
26.81
45
22.85
Operating margin%
2.84
4.44
2.82
4.42
7.40
5.69
6.04
5.22
5.98
6.63
11.10
5.98
5.45
50
5.25
Net margin%
0.40
2.70
1.07
3.27
1.86
0.40
0.40
0.40
0.40
2.59
21.84
0.40
0.73
47
27.48
P/E ratio (avg)x
33.11
33.45
34.00
38.27
40.11
42.99
44.77
52.78
51.37
51.40
34.40
51.37
41.55
50
26.11
EV/EBITx
27.02
30.46
31.07
29.26
31.84
35.47
35.10
38.07
38.36
36.32
12.51
36.32
33.47
47
14.04
FCF yield (avg)%
21.71
24.49
22.70
20.45
22.30
19.90
17.75
15.26
15.67
17.73
16.28
17.73
20.18
60
28.45
FCF margin%
8.56
11.52
13.00
14.30
16.38
14.35
14.91
13.59
14.12
11.18
2.64
14.12
13.85
18
0.996
FCF / Net incomex
0.565
0.588
0.536
0.488
0.533
0.596
0.552
0.545
0.514
0.576
0.955
0.552
0.548
21
7.01
ROIC%
21.47
23.04
24.02
22.14
21.89
22.24
19.79
19.10
20.27
17.91
28.19
19.79
21.68
67
21.93
Return on equity%
22.62
20.94
21.05
23.95
25.70
23.65
22.87
20.61
20.49
20.50
16.60
20.61
21.83
50
7.08
Return on assets%
31.31
28.57
27.66
26.02
28.41
30.47
29.74
27.46
25.47
26.18
19.18
27.46
28.03
17
0.05
EPS$
0.14
0.13
0.14
0.16
0.18
0.18
0.17
0.17
0.19
0.17
0.06
(0.16%)
2.53%
—
22.66
EPS growth%
34.08
34.87
37.43
40.06
40.76
39.04
38.20
40.62
38.16
36.39
8.93
38.20
38.18
54
0.07
Bookvalue per sh$
0.05
0.05
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.07
1.92%
(0.74%)
—
0.07
FCF per share$
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.07
3.16%
4.49%
—
0.05
Dividend per sh$
0.13
0.15
0.16
0.17
0.18
0.18
0.19
0.21
0.23
0.27
0.02
7.88%
8.09%
—
26.61
Div yield (avg)%
10.90
10.83
11.30
13.72
14.82
17.27
16.67
18.87
21.05
18.46
21.95
18.46
15.75
67
6.24
Payout ratio%
17.38
19.75
21.11
20.71
21.31
18.99
20.44
18.52
18.78
18.66
8.67
18.78
19.37
25
64.95
Shares (diluted)M
107.6
113.0
125.8
142.7
145.3
146.0
154.5
174.9
198.1
231.3
66.98
9.74%
7.70%
63
21.82
Buyback yield%
20.02
21.63
21.10
23.11
23.55
24.55
23.63
23.87
23.82
22.49
17.80
23.82
23.33
26
1.137
D/E ratiox
2.191
2.054
1.958
1.957
2.076
2.126
2.411
2.817
3.205
3.547
0.480
2.817
2.159
39
0.426
Enterprise value$M
7.393
7.593
6.923
6.585
6.260
6.394
7.229
6.489
6.805
7.665
1.096
4.13%
1.30%
32
5.215
LT debt$M
13.61
14.88
16.93
19.65
22.59
22.65
25.81
28.41
30.37
31.10
8.663
6.60%
8.86%
19
Revenue
$7.573M
2.04%
1.00×
Cost of revenue
$5.301M
2.04%
1.00×
Operating expenses
$1.613M
2.63%
1.06×
Property and equipment
16.37%
Spread over hurdle
(2.56%)