0.083
Revenue$M
0.560
0.585
0.619
0.652
0.683
0.698
0.737
0.774
0.789
0.815
0.089
3.60%
4.14%
33
7.38
Revenue growth%
29.15
28.21
27.28
27.20
30.01
28.81
30.90
32.23
29.78
26.84
19.40
29.78
28.98
21
11.48
Gross margin%
8.24
8.91
6.78
4.49
2.96
0.40
1.90
0.44
0.40
3.15
15.08
0.44
3.05
69
20.24
Operating margin%
15.05
14.27
13.07
12.71
12.05
9.58
11.58
11.22
9.28
6.98
12.64
9.58
11.82
49
5.03
Net margin%
7.62
9.07
7.35
8.95
10.08
12.10
10.52
12.53
12.15
12.57
5.96
12.15
10.30
49
20.50
P/E ratio (avg)x
38.60
37.88
42.72
46.72
45.52
48.34
47.50
53.22
53.50
61.29
33.41
53.22
47.11
42
17.32
EV/EBITx
31.46
33.95
37.73
43.76
46.72
44.84
45.57
47.01
54.29
61.08
37.99
47.01
45.21
28
12.64
FCF yield (avg)%
30.30
27.63
25.59
23.70
22.84
20.43
17.63
20.28
22.45
21.77
28.47
20.43
22.64
20
9.88
FCF margin%
8.50
7.83
7.92
7.81
7.01
8.48
11.42
13.02
15.83
14.71
8.76
13.02
8.49
32
0.622
FCF / Net incomex
1.941
2.070
1.996
1.846
1.849
1.928
1.812
2.026
2.249
2.111
1.395
2.026
1.968
18
7.49
ROIC%
5.27
7.54
8.83
11.14
10.88
12.24
11.97
14.42
14.28
16.57
10.81
14.28
11.55
65
4.59
Return on equity%
30.51
27.72
29.65
32.54
32.71
32.64
33.65
33.83
36.56
34.46
9.28
33.83
32.68
13
27.11
Return on assets%
28.49
29.71
29.16
30.49
27.81
27.75
30.40
30.42
27.84
30.65
13.22
30.40
29.44
59
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(2.49%)
(3.11%)
—
20.38
EPS growth%
26.79
24.32
22.68
24.69
23.21
25.55
23.69
26.33
28.91
27.66
3.43
26.33
25.12
31
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
12.77%
9.17%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(2.37%)
(1.30%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.63%)
(0.45%)
—
5.51
Div yield (avg)%
28.08
30.13
30.46
29.63
31.62
34.61
31.92
32.26
33.13
32.45
17.49
32.45
31.77
74
3.13
Payout ratio%
28.74
27.30
29.61
31.74
32.17
33.95
32.99
34.86
33.93
33.14
12.66
33.93
32.58
54
0.514
Shares (diluted)B
0.692
0.778
0.850
0.872
0.949
1.000
1.147
1.371
1.447
1.714
0.503
12.55%
9.45%
91
20.78
Buyback yield%
8.17
7.65
8.10
5.92
4.26
4.54
3.86
3.46
6.08
7.63
24.63
4.54
6.00
35
1.539
D/E ratiox
2.143
2.379
2.443
2.465
2.733
2.980
2.920
3.102
3.158
3.429
0.708
3.102
2.827
28
0.193
Enterprise value$M
0.310
0.325
0.345
0.323
0.299
0.286
0.299
0.339
0.369
0.357
0.676
3.55%
1.02%
82
0.481
LT debt$M
0.312
0.306
0.319
0.328
0.344
0.315
0.316
0.321
0.348
0.358
0.407
0.76%
1.83%
39
Revenue
$0.815M
4.14%
1.00×
Cost of revenue
$0.410M
4.15%
1.00×
Operating expenses
$0.179M
4.05%
0.99×