0.034
Revenue$M
0.499
0.510
0.539
0.568
0.595
0.633
0.659
0.698
0.715
0.764
0.036
5.13%
4.84%
62
8.91
Revenue growth%
7.08
7.00
8.52
5.78
6.22
7.82
9.72
11.65
12.61
10.55
10.73
10.55
8.17
63
5.97
Gross margin%
20.17
20.31
19.22
17.29
18.81
16.78
13.93
12.66
14.07
13.65
19.26
13.93
17.03
48
22.45
Operating margin%
11.32
8.46
9.54
12.02
10.61
8.97
8.50
8.14
7.90
10.21
4.44
8.50
9.26
46
14.29
Net margin%
0.40
0.40
1.82
2.47
0.88
0.40
0.40
3.38
1.36
0.89
21.83
0.89
0.89
84
18.41
P/E ratio (avg)x
9.922
10.18
10.46
10.46
10.84
11.66
10.20
10.26
9.028
8.874
10.53
10.20
10.23
65
8.011
EV/EBITx
35.17
39.56
42.17
46.20
51.06
51.80
57.17
53.00
53.77
61.61
30.93
53.77
51.43
67
23.08
FCF yield (avg)%
20.15
21.87
23.73
23.78
23.38
20.91
21.08
18.75
17.09
17.58
25.11
18.75
21.00
9
16.66
FCF margin%
17.25
17.93
16.90
16.03
18.74
19.83
19.66
18.55
20.90
20.69
17.21
19.83
18.65
77
0.211
FCF / Net incomex
1.811
1.711
1.728
1.663
1.895
1.919
2.193
2.046
2.217
2.365
0.760
2.193
1.907
78
21.53
ROIC%
29.75
29.78
30.74
31.76
33.90
31.47
31.42
30.70
31.90
34.70
28.48
31.47
31.44
44
8.25
Return on equity%
13.77
16.19
18.69
19.04
18.66
15.99
13.39
10.52
8.81
8.00
12.20
10.52
14.88
24
6.23
Return on assets%
29.61
30.81
28.68
28.58
28.09
27.60
27.13
27.13
26.95
29.55
12.54
27.13
28.34
32
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.54%
5.86%
—
22.13
EPS growth%
17.52
19.26
20.01
21.25
22.66
22.93
25.43
27.44
26.16
25.84
13.30
25.84
22.80
46
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.09%)
(0.86%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(5.55%)
(4.38%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
7.73%
9.58%
—
5.10
Div yield (avg)%
18.93
18.45
16.10
15.29
16.88
19.71
19.61
18.85
16.26
18.63
22.23
18.85
18.54
13
29.72
Payout ratio%
2.66
1.97
4.80
1.87
3.98
6.87
7.84
8.33
11.20
11.26
18.87
8.33
5.83
20
0.515
Shares (diluted)B
0.695
0.713
0.693
0.824
0.874
1.027
1.035
1.197
1.423
1.408
0.515
10.02%
8.83%
58
25.69
Buyback yield%
11.77
14.54
12.30
11.45
12.44
12.29
13.79
14.43
15.29
13.45
2.64
13.79
12.94
43
1.689
D/E ratiox
1.692
1.699
1.483
1.264
1.243
1.342
1.162
1.216
1.300
1.276
1.330
1.276
1.288
61
0.117
Enterprise value$M
0.913
0.867
0.809
0.811
0.858
0.837
0.800
0.780
0.822
0.854
0.814
(0.11%)
(0.92%)
24
0.184
LT debt$M
0.558
0.515
0.517
0.471
0.476
0.426
0.464
0.457
0.442
0.393
0.508
(3.79%)
(3.45%)
54
Revenue
$0.764M
4.84%
1.00×
Cost of revenue
$0.444M
4.60%
0.98×
Operating expenses
$0.084M
5.50%
1.06×
Spread over hurdle
12.62%