1.446
Revenue$M
1.469
1.459
1.483
1.499
1.537
1.509
1.502
1.538
1.554
1.529
1.478
(0.11%)
0.63%
23
12.20
Revenue growth%
12.07
11.51
8.59
11.53
14.07
16.37
16.82
16.07
18.62
19.09
14.44
16.82
15.07
67
29.52
Gross margin%
19.69
18.10
17.01
16.47
15.86
16.70
17.57
15.56
15.27
15.75
13.11
15.75
16.59
85
13.32
Operating margin%
8.20
10.57
8.82
10.76
13.64
12.29
14.15
15.94
16.99
15.11
4.68
15.11
12.97
86
15.78
Net margin%
11.03
10.37
8.97
6.36
8.15
6.76
9.28
8.69
11.07
12.77
27.34
9.28
9.12
68
30.08
P/E ratio (avg)x
18.11
18.92
18.29
17.80
19.50
20.75
21.65
21.32
24.22
24.64
15.03
21.65
20.12
73
9.228
EV/EBITx
32.37
37.87
38.29
40.43
41.27
47.83
51.69
55.22
64.96
67.68
18.10
55.22
44.55
6
3.26
FCF yield (avg)%
19.00
17.36
18.40
16.19
13.32
11.46
9.72
11.80
12.57
12.25
21.52
11.80
12.95
47
6.76
FCF margin%
16.18
15.09
17.09
19.34
19.75
17.58
17.48
15.27
17.10
19.29
14.11
17.48
17.29
45
1.494
FCF / Net incomex
0.818
0.894
0.871
0.953
0.838
0.740
0.704
0.635
0.635
0.691
0.114
0.691
0.779
50
27.54
ROIC%
5.29
7.62
10.51
10.61
12.21
11.86
14.29
14.64
14.45
14.11
16.55
14.29
12.03
22
8.14
Return on equity%
24.63
22.22
20.43
19.69
20.09
21.76
24.67
24.56
26.55
24.88
3.83
24.67
23.39
49
22.62
Return on assets%
10.08
11.83
14.77
12.64
12.65
10.32
10.51
13.21
13.31
14.16
26.63
13.21
12.64
59
0.08
EPS$
0.10
0.11
0.13
0.13
0.12
0.13
0.13
0.13
0.14
0.16
0.09
5.65%
5.30%
—
27.27
EPS growth%
10.95
12.15
14.94
16.35
19.07
18.25
18.31
17.15
17.45
14.65
23.77
17.45
16.75
38
0.03
Bookvalue per sh$
0.25
0.29
0.32
0.37
0.43
0.42
0.42
0.42
0.48
0.51
0.14
3.60%
8.87%
—
0.05
FCF per share$
0.11
0.11
0.11
0.12
0.13
0.13
0.13
0.14
0.14
0.14
0.14
2.31%
1.37%
—
0.08
Dividend per sh$
0.31
0.36
0.37
0.40
0.47
0.50
0.56
0.62
0.72
0.86
0.08
12.95%
12.94%
—
12.26
Div yield (avg)%
0.40
0.55
1.90
3.46
3.85
6.12
5.38
8.36
10.78
8.70
15.02
8.36
4.62
79
16.03
Payout ratio%
18.32
20.74
18.23
18.83
18.63
18.45
17.56
17.11
16.11
14.90
5.57
17.11
18.28
44
5.344
Shares (diluted)M
5.812
5.717
5.469
5.744
6.216
6.699
6.772
5.963
5.531
5.129
5.208
(3.77%)
(0.44%)
71
24.64
Buyback yield%
5.93
7.75
4.85
7.34
7.38
10.21
12.89
11.46
12.61
12.89
10.02
12.61
8.98
79
1.763
D/E ratiox
0.211
0.210
0.245
0.297
0.293
0.298
0.325
0.393
0.426
0.492
1.213
0.393
0.298
67
0.331
Enterprise value$M
0.533
0.496
0.541
0.554
0.600
0.669
0.680
0.661
0.694
0.786
0.449
5.54%
3.78%
56
1.124
LT debt$M
1.151
1.126
1.337
1.350
1.600
1.903
2.239
2.402
2.524
2.449
0.209
8.89%
7.81%
65
Revenue
$1.529M
0.63%
1.00×
Cost of revenue
$1.070M
0.63%
1.00×
Operating expenses
$0.225M
0.90%
1.03×
Goodwill & intangibles
20.13%
Spread over hurdle
37.27%