18.49
Revenue$M
14.21
14.95
15.83
16.17
16.61
17.13
17.46
18.07
18.35
19.29
19.73
3.04%
3.64%
77
28.85
Revenue growth%
10.91
13.23
13.01
12.89
15.39
15.19
15.44
17.77
18.30
17.24
14.78
17.24
15.29
60
27.02
Gross margin%
17.60
16.65
13.96
13.86
14.20
17.13
14.96
14.47
12.10
13.80
4.90
14.47
14.34
73
11.32
Operating margin%
24.77
21.86
22.61
22.32
23.92
23.64
21.66
21.02
23.41
24.51
21.54
23.41
23.01
13
29.91
Net margin%
13.10
14.13
13.21
13.64
12.86
15.34
14.52
16.41
15.94
15.19
14.75
15.34
14.33
77
26.91
P/E ratio (avg)x
47.33
54.27
52.85
53.24
59.77
65.49
70.22
72.81
67.89
64.75
16.82
67.89
62.26
45
8.366
EV/EBITx
17.19
15.00
15.37
14.49
14.13
12.94
13.23
12.52
12.14
13.19
22.28
12.94
13.68
48
6.20
FCF yield (avg)%
21.02
18.78
20.00
17.36
20.25
22.91
24.99
25.74
28.49
31.47
15.87
25.74
21.97
72
19.96
FCF margin%
11.82
10.97
8.79
9.37
6.70
9.17
9.05
8.38
8.43
6.68
19.85
8.43
8.92
9
0.453
FCF / Net incomex
1.546
1.616
1.575
1.637
1.647
1.466
1.511
1.376
1.251
1.197
1.553
1.376
1.529
26
19.41
ROIC%
22.52
23.82
24.03
24.72
25.46
27.58
26.43
25.29
25.80
24.66
23.39
25.80
25.01
39
5.67
Return on equity%
29.60
31.91
30.47
32.11
31.87
31.38
34.17
34.57
34.57
33.92
24.83
34.17
32.01
80
23.38
Return on assets%
12.65
9.80
11.41
12.99
15.36
15.18
17.10
14.21
13.13
12.42
20.19
14.21
13.06
75
0.04
EPS$
0.05
0.05
0.04
0.05
0.04
0.05
0.05
0.06
0.06
0.06
0.04
4.55%
2.45%
—
11.56
EPS growth%
9.03
7.09
6.28
4.00
2.32
1.51
1.55
0.95
0.40
0.40
21.50
0.95
1.94
12
0.05
Bookvalue per sh$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.03
4.30%
0.65%
—
0.05
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.05
0.02
14.49%
11.73%
—
0.02
Dividend per sh$
0.05
0.06
0.06
0.06
0.07
0.06
0.07
0.07
0.07
0.07
0.06
2.64%
3.19%
—
9.42
Div yield (avg)%
21.35
23.75
25.80
27.72
28.68
29.71
29.59
28.77
27.96
30.60
27.43
29.59
28.32
74
17.40
Payout ratio%
18.77
16.59
18.21
18.27
20.61
20.09
20.61
18.98
16.95
19.61
9.84
19.61
18.87
18
192.4
Shares (diluted)M
348.5
402.2
468.0
495.7
549.1
539.6
545.9
577.2
584.1
668.3
202.8
4.01%
6.74%
82
26.90
Buyback yield%
15.18
18.10
16.13
15.45
18.30
20.92
23.06
23.45
21.23
19.88
16.19
21.23
19.09
71
1.364
D/E ratiox
1.167
1.268
1.392
1.429
1.713
1.820
1.924
2.046
2.347
2.304
1.239
2.046
1.766
83
18.38
Enterprise value$M
9.247
8.826
10.04
10.84
11.22
12.93
14.41
14.04
13.67
13.45
5.674
3.68%
4.84%
41
9.011
LT debt$M
10.71
10.54
10.62
10.05
10.76
10.26
11.02
11.64
11.97
12.67
1.170
3.32%
0.58%
53
Revenue
$19.29M
3.64%
1.00×
Cost of revenue
$13.50M
3.64%
1.00×
Operating expenses
$3.729M
3.24%
0.96×