0.309
Revenue$M
0.244
0.266
0.281
0.305
0.331
0.365
0.396
0.418
0.444
0.482
0.317
7.80%
7.80%
78
3.53
Revenue growth%
5.02
4.90
3.91
3.32
1.04
0.40
2.17
0.49
0.96
0.40
15.57
0.49
1.60
22
5.09
Gross margin%
13.00
14.01
15.45
12.75
14.66
16.21
17.90
15.85
14.80
15.40
19.27
15.85
15.10
12
3.59
Operating margin%
25.80
25.46
24.07
24.86
24.09
24.58
25.45
23.00
25.61
28.14
11.45
25.45
25.15
9
4.97
Net margin%
8.80
6.25
7.24
9.29
6.53
8.16
5.47
8.34
9.43
8.18
6.97
8.18
8.17
81
36.51
P/E ratio (avg)x
12.12
11.73
11.03
11.87
10.58
10.41
11.26
12.39
11.05
11.03
30.01
11.05
11.16
51
25.12
EV/EBITx
17.78
18.73
16.84
15.11
15.48
13.50
12.11
10.86
11.99
10.62
33.10
11.99
14.30
75
28.20
FCF yield (avg)%
25.56
24.02
22.46
22.05
24.34
24.22
25.64
26.59
29.04
28.36
20.19
26.59
24.95
61
17.53
FCF margin%
9.79
7.49
6.58
8.84
6.42
9.06
9.13
8.61
6.47
6.56
12.13
8.61
8.05
69
0.300
FCF / Net incomex
0.404
0.460
0.480
0.514
0.607
0.610
0.718
0.748
0.825
0.962
0.213
0.748
0.609
39
20.74
ROIC%
3.09
2.44
1.96
2.92
4.30
2.89
3.75
2.81
3.03
0.53
3.33
2.89
2.91
12
9.95
Return on equity%
29.27
27.38
28.60
30.11
31.02
33.00
32.29
32.27
30.92
31.29
27.87
32.27
30.97
55
11.42
Return on assets%
1.28
2.17
1.00
0.40
2.15
0.40
2.15
2.36
3.80
4.37
24.56
2.36
2.15
81
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
9.87%
7.91%
—
14.00
EPS growth%
30.46
32.91
33.71
30.75
27.97
28.55
30.74
31.69
30.82
29.40
22.40
30.74
30.74
34
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(0.48%)
(0.58%)
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(6.34%)
(5.31%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
(0.20%)
(0.21%)
—
13.92
Div yield (avg)%
16.10
16.78
16.25
15.76
17.78
17.16
15.98
15.40
15.28
16.18
11.01
15.98
16.14
71
19.15
Payout ratio%
24.46
21.67
23.59
20.94
18.15
18.04
15.82
13.00
14.33
17.13
19.61
15.82
18.10
92
13.25
Shares (diluted)M
20.46
19.71
20.21
22.51
24.75
27.62
26.66
28.91
27.32
30.72
13.27
4.41%
4.74%
17
28.48
Buyback yield%
23.57
25.02
24.26
22.80
20.17
20.75
23.62
25.65
23.90
23.29
21.38
23.62
23.60
89
0.573
D/E ratiox
0.217
0.223
0.228
0.248
0.263
0.250
0.219
0.233
0.239
0.255
0.241
0.239
0.236
30
0.217
Enterprise value$M
0.251
0.253
0.290
0.337
0.341
0.350
0.398
0.471
0.544
0.648
0.317
13.70%
9.76%
18
0.224
LT debt$M
0.077
0.083
0.082
0.079
0.071
0.069
0.074
0.075
0.070
0.072
0.334
0.26%
(0.06%)
29
Revenue
$0.482M
7.80%
1.00×
Cost of revenue
$0.322M
8.29%
1.05×
Operating expenses
$0.088M
7.07%
0.93×
Goodwill & intangibles
15.17%