1.346
Revenue$M
0.905
0.966
1.029
1.091
1.140
1.181
1.250
1.314
1.372
1.454
1.497
4.98%
5.54%
8
14.17
Revenue growth%
11.68
11.19
11.16
12.90
14.92
16.63
16.24
17.28
14.59
14.87
10.36
16.24
14.73
6
7.04
Gross margin%
3.79
3.85
5.03
3.87
4.43
2.42
1.36
2.47
0.40
0.40
25.61
1.36
3.13
8
6.41
Operating margin%
27.02
26.85
27.01
26.09
23.40
21.74
19.04
16.96
19.49
19.36
20.63
19.36
22.57
15
15.72
Net margin%
21.89
22.65
21.38
18.72
16.91
16.81
17.81
18.05
17.77
17.74
5.81
17.77
17.93
34
20.53
P/E ratio (avg)x
23.70
23.22
27.20
30.92
36.60
38.65
39.01
44.13
48.63
48.87
11.41
44.13
37.62
81
30.21
EV/EBITx
16.70
16.81
15.73
15.04
17.30
17.61
17.48
19.46
19.01
19.60
29.47
19.01
17.39
56
27.24
FCF yield (avg)%
17.41
17.27
17.99
17.97
19.67
19.68
17.81
20.29
21.90
20.24
2.42
20.24
18.83
87
24.84
FCF margin%
13.91
11.52
12.26
14.81
12.13
11.24
13.37
11.97
12.92
13.62
5.74
12.92
12.59
62
1.435
FCF / Net incomex
1.336
1.394
1.426
1.586
1.516
1.483
1.493
1.449
1.641
1.738
1.663
1.493
1.488
86
16.08
ROIC%
14.64
13.00
13.53
13.71
12.38
14.24
17.00
17.11
18.17
16.72
29.36
17.00
14.44
90
5.04
Return on equity%
26.70
27.86
30.13
28.61
27.93
28.44
27.78
27.56
26.02
27.60
20.93
27.60
27.82
40
3.34
Return on assets%
21.06
23.78
21.12
20.78
20.12
20.45
19.56
18.99
20.66
18.15
12.53
19.56
20.55
57
0.09
EPS$
0.08
0.08
0.08
0.08
0.10
0.11
0.13
0.14
0.13
0.13
0.10
5.00%
4.60%
—
20.08
EPS growth%
11.97
12.08
11.20
13.91
13.71
11.32
9.63
11.65
13.32
16.03
19.96
11.65
12.03
19
0.06
Bookvalue per sh$
0.07
0.06
0.07
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.04
(4.45%)
(4.77%)
—
0.08
FCF per share$
0.09
0.10
0.10
0.11
0.13
0.14
0.16
0.18
0.18
0.21
0.08
10.16%
9.22%
—
0.07
Dividend per sh$
0.06
0.06
0.07
0.08
0.07
0.08
0.07
0.07
0.07
0.06
0.10
(2.76%)
2.31%
—
6.69
Div yield (avg)%
13.95
15.46
14.17
11.77
13.52
11.54
8.99
11.34
9.45
11.41
12.02
11.34
11.66
53
2.20
Payout ratio%
26.19
28.05
29.25
28.89
28.89
26.89
29.78
27.21
24.32
25.58
11.98
26.89
27.63
58
9.780
Shares (diluted)M
15.17
15.73
15.67
17.43
17.91
19.51
20.73
22.57
23.65
24.73
9.897
6.67%
6.18%
93
10.34
Buyback yield%
26.49
24.14
22.34
25.26
24.57
23.50
20.57
22.81
23.24
21.44
19.19
22.81
23.37
63
0.215
D/E ratiox
1.788
2.059
2.133
2.444
2.874
3.085
3.371
3.761
4.329
5.213
0.700
3.761
2.979
85
0.928
Enterprise value$M
1.342
1.395
1.428
1.519
1.399
1.433
1.443
1.459
1.376
1.201
0.499
(3.01%)
(1.00%)
5
1.061
LT debt$M
0.574
0.625
0.607
0.605
0.662
0.742
0.754
0.882
0.907
1.002
1.813
8.64%
6.54%
16
Revenue
$1.454M
5.54%
1.00×
Cost of revenue
$0.980M
5.39%
0.99×
Operating expenses
$0.307M
5.41%
0.99×
Spread over hurdle
(3.79%)