0.667
Revenue$M
0.471
0.475
0.486
0.482
0.499
0.505
0.517
0.529
0.529
0.529
0.681
1.15%
1.08%
37
27.82
Revenue growth%
0.91
1.23
2.57
0.40
0.40
2.66
3.55
2.89
5.22
5.24
15.77
3.55
2.61
43
21.91
Gross margin%
30.49
29.21
28.07
29.64
26.94
24.12
23.05
25.74
27.55
25.73
19.98
25.73
27.24
35
13.95
Operating margin%
25.94
28.07
28.23
26.65
28.00
29.55
31.74
28.90
27.07
24.11
12.09
28.90
28.04
89
9.72
Net margin%
19.60
19.93
18.83
20.92
21.13
19.22
16.79
14.14
14.92
15.58
29.41
15.58
19.03
46
30.71
P/E ratio (avg)x
20.76
20.51
18.95
19.29
20.29
21.88
22.52
24.42
23.95
24.44
28.95
23.95
21.32
6
37.01
EV/EBITx
8.430
9.240
9.262
10.60
10.39
10.44
10.45
11.11
11.53
12.15
32.30
11.11
10.44
35
7.16
FCF yield (avg)%
27.50
24.88
26.60
29.37
26.47
25.19
27.17
27.56
30.50
31.95
17.64
27.56
27.34
13
6.28
FCF margin%
1.81
4.05
6.41
7.00
6.50
5.81
6.38
3.40
4.29
6.33
8.06
5.81
6.07
22
1.000
FCF / Net incomex
0.864
0.884
0.805
0.873
0.915
0.847
0.835
0.867
0.800
0.880
0.600
0.847
0.865
64
27.48
ROIC%
8.35
8.40
8.11
6.31
8.36
10.44
10.10
9.88
10.27
12.16
16.16
10.27
9.14
35
21.65
Return on equity%
14.23
15.13
17.46
20.46
20.07
23.02
23.65
24.57
25.11
26.34
24.64
24.57
21.74
50
22.51
Return on assets%
0.96
1.59
3.48
4.37
6.12
9.05
6.20
7.68
10.37
12.47
10.43
9.05
6.16
17
0.01
EPS$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
7.99%
5.85%
—
21.18
EPS growth%
18.34
15.68
15.32
15.41
16.33
18.80
21.11
19.78
18.02
17.06
9.98
18.80
17.54
59
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.53%
2.94%
—
—
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
3.24%
1.55%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
—
4.96%
5.36%
—
12.06
Div yield (avg)%
16.37
18.28
18.27
17.56
16.59
14.88
15.45
14.05
15.55
18.37
12.92
15.45
16.48
76
18.55
Payout ratio%
7.12
8.19
6.61
6.25
5.64
4.54
5.39
3.26
3.06
4.83
13.99
4.54
5.51
51
20.56
Shares (diluted)M
17.58
18.38
16.44
16.20
14.94
14.33
13.21
11.22
10.32
10.37
20.86
(7.03%)
(5.61%)
28
23.12
Buyback yield%
17.16
19.08
19.33
20.48
19.73
19.48
17.77
18.22
16.15
16.38
17.02
17.77
18.65
25
1.235
D/E ratiox
0.450
0.491
0.535
0.530
0.520
0.577
0.592
0.663
0.743
0.787
1.003
0.663
0.556
27
0.628
Enterprise value$M
0.159
0.176
0.197
0.237
0.245
0.252
0.270
0.323
0.382
0.397
0.383
10.17%
11.42%
56
0.440
LT debt$M
0.240
0.242
0.267
0.287
0.303
0.274
0.300
0.261
0.245
0.250
0.309
(3.76%)
0.58%
9
Revenue
$0.529M
1.08%
1.00×
Cost of revenue
$0.231M
1.18%
1.01×
Operating expenses
$0.124M
1.03%
1.00×
Goodwill & intangibles
18.62%