0.694
Revenue$M
0.638
0.662
0.699
0.731
0.770
0.826
0.861
0.916
0.982
1.056
0.765
6.52%
5.93%
39
9.64
Revenue growth%
0.40
0.40
0.40
0.40
0.99
1.27
0.40
0.40
0.40
2.57
4.01
0.40
0.40
17
16.64
Gross margin%
14.11
16.24
18.09
17.02
17.08
14.63
14.92
14.55
16.75
19.29
8.27
14.92
16.49
64
20.47
Operating margin%
0.40
2.18
1.26
4.17
1.87
0.70
1.83
0.54
0.40
2.03
22.77
0.70
1.55
91
9.54
Net margin%
10.90
11.98
10.28
11.36
12.31
9.41
10.98
9.05
7.77
6.32
17.87
9.05
10.59
46
27.02
P/E ratio (avg)x
32.43
32.32
31.73
31.70
29.31
26.78
28.29
25.89
28.49
30.68
8.878
28.29
29.99
84
20.27
EV/EBITx
25.47
28.91
32.85
37.75
39.28
39.80
40.62
39.54
43.57
44.15
11.45
40.62
39.41
14
16.06
FCF yield (avg)%
22.48
23.60
21.88
19.24
22.18
20.58
18.46
19.49
19.27
20.15
15.50
19.49
20.36
27
15.30
FCF margin%
24.63
21.75
23.78
22.74
19.86
16.96
14.80
15.95
18.82
19.89
23.61
16.96
19.88
82
1.055
FCF / Net incomex
1.003
1.041
1.250
1.256
1.283
1.375
1.512
1.511
1.818
2.141
1.505
1.512
1.329
37
10.89
ROIC%
24.28
26.22
23.90
23.69
22.92
22.77
20.57
17.61
17.72
15.69
5.94
17.72
22.84
43
4.66
Return on equity%
8.87
6.95
9.71
8.70
6.75
8.36
7.92
5.76
8.04
8.19
29.60
8.04
8.12
75
5.05
Return on assets%
0.40
1.26
4.23
4.79
4.85
2.23
1.47
0.40
1.80
1.33
13.84
1.47
1.63
46
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.04%
4.27%
—
24.97
EPS growth%
22.83
22.60
25.13
24.97
24.60
22.17
22.01
24.68
24.99
27.52
22.66
24.68
24.64
26
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
1.74%
1.98%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
5.77%
9.79%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
8.77%
8.41%
—
25.91
Div yield (avg)%
13.05
11.51
13.72
16.52
15.72
14.32
13.10
11.77
9.58
8.53
4.90
11.77
13.08
91
29.23
Payout ratio%
16.36
16.98
17.35
19.26
19.00
20.82
18.91
19.81
17.24
18.67
3.34
18.91
18.79
60
1.415
Shares (diluted)B
1.448
1.439
1.477
1.652
1.546
1.415
1.572
1.700
1.750
1.813
1.466
3.23%
1.93%
41
24.03
Buyback yield%
1.42
0.40
2.86
5.03
6.13
4.79
6.05
5.48
8.30
7.04
3.08
6.05
5.25
37
1.426
D/E ratiox
1.554
1.587
1.387
1.386
1.250
1.315
1.420
1.410
1.343
1.412
1.603
1.410
1.398
75
0.174
Enterprise value$M
0.564
0.508
0.530
0.482
0.448
0.461
0.451
0.507
0.484
0.529
0.698
3.38%
(0.64%)
90
0.213
LT debt$M
0.610
0.557
0.609
0.669
0.643
0.719
0.683
0.642
0.714
0.713
0.905
2.10%
1.61%
57
Revenue
$1.056M
5.93%
1.00×
Cost of revenue
$0.739M
5.93%
1.00×
Operating expenses
$0.144M
6.70%
1.08×