0.407
Revenue$M
0.320
0.337
0.360
0.389
0.421
0.459
0.502
0.537
0.574
0.431
0.457
8.11%
7.72%
82
22.43
Revenue growth%
3.51
4.71
6.43
8.23
9.54
6.92
7.97
9.31
9.80
9.75
22.20
9.31
7.45
65
27.10
Gross margin%
12.27
14.68
17.01
17.66
20.43
23.14
25.82
28.47
28.51
22.54
9.58
25.82
19.05
31
12.57
Operating margin%
6.33
7.14
5.99
8.18
7.91
4.96
6.72
7.99
9.89
6.42
5.17
7.91
6.93
10
14.36
Net margin%
35.47
36.98
39.54
36.80
38.32
37.94
39.83
38.80
37.03
8.03
23.17
38.32
37.49
6
18.77
P/E ratio (avg)x
43.53
50.48
50.00
53.09
56.93
58.08
61.96
63.53
72.87
24.54
32.59
61.96
55.01
45
20.72
EV/EBITx
31.86
31.99
31.64
32.52
31.87
33.48
32.16
33.93
32.82
28.82
22.33
32.82
32.34
77
14.39
FCF yield (avg)%
5.62
3.09
4.85
4.05
3.45
6.00
4.68
4.48
5.30
26.76
4.98
4.68
4.77
12
2.72
FCF margin%
15.09
15.24
13.74
16.46
14.44
11.82
11.64
10.33
13.23
20.25
25.44
11.82
13.49
52
0.204
FCF / Net incomex
1.563
1.669
1.595
1.600
1.714
1.778
2.008
2.070
2.046
0.604
1.121
2.008
1.691
36
16.59
ROIC%
18.63
19.39
20.52
19.38
19.83
18.27
19.22
17.78
15.45
26.57
21.70
18.27
19.30
64
8.38
Return on equity%
12.98
13.59
11.28
11.38
11.95
10.02
7.88
9.34
9.32
9.62
16.38
9.34
11.33
77
7.05
Return on assets%
22.69
21.44
23.16
21.95
20.41
18.03
20.56
22.98
25.14
21.57
11.13
20.56
21.70
93
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.04%
3.97%
—
8.75
EPS growth%
3.45
2.23
3.90
5.24
4.10
4.34
3.79
1.15
0.49
19.26
16.60
3.79
3.62
17
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.83%
3.28%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
7.05%
8.93%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.06%
4.34%
—
23.38
Div yield (avg)%
14.46
15.90
17.46
20.37
20.88
19.25
16.56
17.36
18.70
24.61
7.38
18.70
17.41
32
14.56
Payout ratio%
31.77
32.51
34.51
36.00
36.17
34.10
35.53
37.21
36.02
24.19
4.70
36.02
35.02
80
0.500
Shares (diluted)B
0.784
0.771
0.759
0.805
0.854
0.923
1.087
1.266
1.477
0.485
0.511
12.90%
8.87%
94
17.84
Buyback yield%
24.76
26.15
27.61
28.24
28.94
27.49
24.98
23.10
24.55
22.44
2.19
24.98
26.24
41
0.123
D/E ratiox
1.655
1.533
1.476
1.602
1.537
1.500
1.561
1.516
1.411
1.353
1.592
1.516
1.535
9
0.029
Enterprise value$M
0.327
0.303
0.283
0.308
0.337
0.309
0.282
0.317
0.325
0.649
0.212
1.08%
(0.95%)
77
0.136
LT debt$M
0.871
0.851
0.904
1.025
1.012
1.200
1.442
1.699
1.889
0.092
0.416
13.01%
8.21%
87
Revenue
$0.574M
7.72%
1.00×
Cost of revenue
$0.356M
7.93%
1.02×
Operating expenses
$0.072M
6.63%
0.90×
Goodwill & intangibles
18.13%
Spread over hurdle
17.01%