1.647
Revenue$M
1.924
1.994
2.014
2.104
2.136
2.209
2.241
2.257
2.302
2.350
1.681
1.93%
2.14%
84
12.02
Revenue growth%
29.95
28.32
30.33
30.56
29.25
30.71
29.73
28.08
25.34
23.65
28.16
28.08
29.49
32
18.61
Gross margin%
27.61
28.58
29.37
28.57
30.17
32.15
34.21
35.79
38.51
38.29
14.78
35.79
31.16
53
24.70
Operating margin%
19.29
16.35
15.79
14.21
13.16
13.59
16.43
14.34
16.96
16.62
15.08
16.43
16.07
26
26.30
Net margin%
25.12
23.76
25.24
22.71
21.98
20.93
23.20
25.67
27.23
24.33
4.17
24.33
24.04
29
18.13
P/E ratio (avg)x
28.13
30.04
33.50
31.40
32.23
36.19
35.87
39.77
42.63
48.86
12.88
39.77
34.69
12
36.89
EV/EBITx
17.14
19.56
21.62
23.86
27.37
31.12
32.39
35.95
35.39
35.55
10.27
35.39
29.25
92
18.12
FCF yield (avg)%
24.43
27.36
25.67
28.53
27.46
29.54
29.08
26.26
27.64
25.79
25.50
27.64
27.41
51
3.48
FCF margin%
14.79
14.90
12.55
12.76
10.75
12.12
13.49
15.09
17.95
15.32
29.82
15.09
14.14
77
1.027
FCF / Net incomex
1.349
1.564
1.604
1.591
1.654
1.573
1.824
2.044
2.115
2.100
0.116
2.044
1.629
55
28.60
ROIC%
22.31
22.99
22.64
23.11
24.68
23.36
20.67
23.15
24.45
23.73
16.17
23.36
23.13
92
20.52
Return on equity%
4.00
3.13
0.90
1.04
0.55
0.40
2.86
0.40
0.69
0.40
3.87
0.40
0.80
26
5.92
Return on assets%
19.95
19.16
17.83
15.05
13.29
14.15
15.14
17.45
18.32
21.03
4.73
17.45
17.64
77
0.05
EPS$
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
6.69%
4.05%
—
27.35
EPS growth%
13.55
12.54
15.36
13.12
12.70
12.54
10.26
12.79
9.85
9.63
18.10
10.26
12.62
52
0.04
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(2.38%)
0.19%
—
0.04
FCF per share$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
4.41%
5.71%
—
0.03
Dividend per sh$
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.09
0.10
0.12
0.05
10.84%
7.47%
—
22.19
Div yield (avg)%
13.79
16.22
14.49
17.40
18.16
18.20
18.07
18.81
20.07
18.47
22.65
18.47
18.12
18
6.91
Payout ratio%
1.96
1.77
3.01
4.97
5.86
4.74
4.89
6.52
4.15
2.95
13.79
4.74
4.45
89
17.56
Shares (diluted)M
15.24
14.67
15.99
15.19
16.84
16.30
14.87
14.25
12.88
11.98
16.97
(6.59%)
(3.29%)
87
25.19
Buyback yield%
19.63
19.78
19.26
19.77
20.50
18.55
20.00
18.92
17.17
17.41
29.49
18.55
19.45
13
1.746
D/E ratiox
1.873
2.006
2.209
2.436
2.740
2.744
2.740
2.973
3.335
3.631
1.591
2.973
2.740
42
1.771
Enterprise value$M
1.581
1.685
1.664
1.573
1.484
1.483
1.356
1.253
1.216
1.173
0.149
(4.59%)
(1.87%)
10
1.605
LT debt$M
1.056
1.046
1.125
1.162
1.228
1.359
1.456
1.592
1.627
1.711
1.726
6.86%
5.72%
64
Revenue
$2.350M
2.14%
1.00×
Cost of revenue
$1.613M
2.24%
1.01×
Operating expenses
$0.481M
2.43%
1.03×
Property and equipment
18.15%