0.604
Revenue$M
2.472
2.564
2.691
2.822
2.953
3.195
3.434
3.605
3.869
4.106
0.670
6.82%
5.66%
13
5.56
Revenue growth%
12.13
10.74
9.43
8.75
7.90
8.30
8.15
9.05
6.63
7.69
6.47
8.15
8.52
15
28.68
Gross margin%
23.69
22.19
20.02
19.03
18.01
19.24
20.78
20.36
22.04
24.08
7.42
20.78
20.57
65
28.22
Operating margin%
9.74
10.51
11.30
9.56
11.14
9.41
12.11
11.24
11.66
10.83
12.74
11.24
10.99
32
3.74
Net margin%
25.58
26.21
26.37
26.27
24.86
27.70
25.26
27.85
25.34
25.21
8.79
25.34
25.89
92
12.13
P/E ratio (avg)x
11.08
11.14
10.81
11.97
12.47
14.34
14.24
13.07
12.40
12.83
36.92
13.07
12.43
67
10.59
EV/EBITx
21.42
20.51
21.22
23.19
22.06
21.38
20.54
18.45
17.17
16.34
33.48
18.45
20.88
95
27.91
FCF yield (avg)%
3.42
6.18
5.53
6.59
4.40
5.88
8.11
7.78
8.76
11.44
21.58
8.11
6.39
88
28.45
FCF margin%
15.56
13.22
11.05
13.47
14.99
14.82
13.48
14.89
17.68
20.25
19.96
14.89
14.85
44
0.437
FCF / Net incomex
0.453
0.512
0.486
0.505
0.549
0.565
0.587
0.639
0.689
0.794
1.538
0.639
0.557
11
13.89
ROIC%
14.25
16.98
14.37
15.92
17.80
17.32
19.44
18.39
19.45
20.02
2.20
19.44
17.56
57
19.67
Return on equity%
26.43
24.36
24.90
27.07
25.36
24.55
27.10
25.87
26.84
28.14
20.65
26.84
26.15
21
10.87
Return on assets%
4.48
6.72
7.96
9.47
9.04
6.26
5.69
5.70
4.49
2.70
20.87
5.69
5.98
67
0.10
EPS$
0.10
0.11
0.13
0.15
0.17
0.16
0.15
0.16
0.16
0.19
0.10
2.07%
8.62%
—
20.30
EPS growth%
0.40
0.40
0.40
3.08
3.28
2.62
1.89
0.40
1.71
4.46
7.78
1.89
1.80
35
0.04
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.07
(2.84%)
(2.78%)
—
0.02
FCF per share$
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.06
0.07
0.06
0.10
0.45%
2.34%
—
0.09
Dividend per sh$
0.16
0.16
0.16
0.16
0.17
0.19
0.19
0.21
0.23
0.24
0.08
7.79%
5.92%
—
10.11
Div yield (avg)%
28.65
28.97
29.05
27.52
26.28
26.46
24.32
26.46
24.39
24.97
25.01
24.97
26.46
78
25.43
Payout ratio%
12.23
9.74
7.35
5.51
5.33
6.00
5.28
6.46
7.11
7.75
29.91
6.46
6.79
91
18.65
Shares (diluted)M
20.07
20.37
22.34
22.61
24.47
26.38
27.40
27.92
28.20
31.29
18.33
5.04%
6.14%
92
12.82
Buyback yield%
5.49
5.23
6.68
6.26
7.36
8.30
7.53
5.16
3.25
2.63
29.07
5.16
5.88
15
1.004
D/E ratiox
1.101
1.092
1.130
1.054
1.079
1.062
1.172
1.246
1.373
1.464
0.433
1.246
1.115
51
0.479
Enterprise value$M
3.317
3.618
3.960
4.153
4.393
4.465
5.082
5.166
5.191
5.693
2.745
5.32%
6.91%
38
2.400
LT debt$M
1.273
1.209
1.309
1.260
1.193
1.361
1.564
1.565
1.773
1.980
1.960
10.67%
5.02%
82
Revenue
$4.106M
5.66%
1.00×
Cost of revenue
$2.460M
5.56%
0.99×
Operating expenses
$0.925M
6.13%
1.05×