1.189
Revenue$M
0.952
0.979
0.970
0.974
0.984
0.982
0.999
1.029
1.041
1.034
1.285
0.99%
0.71%
33
9.30
Revenue growth%
9.53
9.76
9.52
10.34
9.94
10.62
11.22
11.46
12.45
13.93
10.17
11.46
10.48
53
27.28
Gross margin%
8.23
7.67
10.34
8.19
5.42
4.38
2.72
2.80
4.80
3.96
7.74
3.96
5.11
82
16.74
Operating margin%
6.42
4.78
3.95
2.26
2.92
0.98
0.40
0.40
0.40
0.40
11.71
0.40
1.62
40
8.68
Net margin%
17.88
16.09
15.82
13.58
12.83
11.83
13.25
16.04
13.20
14.72
8.78
13.25
14.15
88
8.144
P/E ratio (avg)x
24.26
26.01
28.08
27.89
27.36
26.99
29.37
27.80
27.74
29.82
10.37
27.80
27.77
65
37.83
EV/EBITx
13.46
13.22
12.94
14.91
14.26
14.77
13.77
13.11
13.21
12.43
33.52
13.21
13.34
47
10.58
FCF yield (avg)%
2.79
0.40
0.80
3.51
0.94
0.40
0.40
1.52
0.40
2.01
7.12
0.40
0.87
6
22.06
FCF margin%
30.65
28.74
25.88
24.56
27.10
28.85
28.01
26.01
23.34
23.49
3.59
26.01
26.55
31
0.411
FCF / Net incomex
1.772
1.970
2.201
2.613
3.144
3.340
3.489
4.177
4.417
5.068
1.366
4.177
3.242
27
22.42
ROIC%
14.10
16.44
16.63
14.88
16.38
14.06
11.53
11.77
9.12
6.40
28.59
11.53
14.08
78
2.36
Return on equity%
17.49
17.04
18.25
17.22
14.77
16.05
17.98
15.32
15.00
16.19
3.73
16.05
16.62
68
27.84
Return on assets%
14.33
15.26
16.21
16.72
18.17
21.01
23.15
21.14
19.27
17.14
12.22
21.01
17.66
93
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(9.13%)
(6.77%)
—
23.34
EPS growth%
12.43
15.02
12.31
12.66
14.35
15.33
12.75
12.72
14.76
12.32
2.70
12.75
12.74
15
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.59%
3.89%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(8.15%)
(5.84%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(6.44%)
(5.72%)
—
2.88
Div yield (avg)%
16.08
18.07
19.28
18.56
16.60
16.36
16.26
14.56
13.51
16.33
6.71
16.26
16.35
41
8.28
Payout ratio%
12.09
12.74
14.15
14.32
11.80
10.80
9.56
10.83
11.22
8.57
14.92
10.80
11.51
21
0.880
Shares (diluted)B
1.103
1.102
1.122
1.133
1.180
1.254
1.199
1.224
1.183
1.341
0.841
2.59%
3.07%
73
27.85
Buyback yield%
6.30
7.52
8.08
5.16
4.30
3.95
1.66
0.40
0.40
0.40
18.29
0.40
4.12
35
1.771
D/E ratiox
1.951
2.287
2.562
2.790
3.148
3.470
3.464
3.786
4.135
4.767
1.489
3.786
3.306
67
1.071
Enterprise value$M
1.054
0.984
0.973
1.079
1.128
1.089
1.047
1.146
1.059
1.095
0.246
(0.60%)
0.53%
63
0.296
LT debt$M
0.610
0.644
0.584
0.503
0.516
0.494
0.513
0.472
0.477
0.480
1.164
(1.43%)
(2.94%)
45
Revenue
$1.034M
0.71%
1.00×
Cost of revenue
$0.672M
0.80%
1.01×
Operating expenses
$0.128M
1.02%
1.03×