29.57
Revenue$M
32.82
33.02
32.87
32.88
33.32
33.72
34.59
35.69
36.55
36.52
32.35
1.85%
1.12%
92
25.38
Revenue growth%
2.82
2.98
1.63
0.40
1.16
2.72
3.00
0.89
0.40
2.93
22.27
2.72
2.17
74
29.49
Gross margin%
30.60
32.71
35.02
34.98
37.10
37.00
39.80
38.20
37.54
40.30
14.77
38.20
37.05
19
20.13
Operating margin%
11.74
10.66
13.37
13.18
11.23
13.55
12.99
13.35
13.81
16.47
18.69
13.55
13.27
55
23.45
Net margin%
23.83
21.89
23.00
23.40
21.75
20.74
19.19
19.20
21.30
21.69
8.89
20.74
21.72
93
21.32
P/E ratio (avg)x
52.30
57.89
59.06
67.68
66.42
75.62
81.60
93.43
92.29
90.97
26.32
90.97
71.65
87
19.53
EV/EBITx
23.11
21.69
19.05
19.76
19.29
19.15
17.83
17.84
16.81
14.93
8.292
17.83
19.10
15
24.37
FCF yield (avg)%
17.48
19.55
21.52
21.83
23.36
26.03
28.88
27.58
29.97
30.58
26.24
28.88
24.69
63
16.79
FCF margin%
14.68
12.56
13.03
13.95
13.40
15.85
16.04
18.13
17.49
18.88
17.33
17.49
15.27
71
1.519
FCF / Net incomex
1.162
1.107
1.033
0.967
0.853
0.775
0.800
0.819
0.749
0.648
1.244
0.775
0.836
43
20.94
ROIC%
24.36
27.23
29.87
32.62
33.81
34.50
32.91
31.09
29.50
29.13
29.98
31.09
30.48
85
28.20
Return on equity%
14.71
14.34
15.73
13.78
12.80
14.76
11.91
13.78
15.25
13.27
25.43
13.78
14.06
20
16.74
Return on assets%
7.85
6.15
7.38
5.33
4.97
5.11
4.49
1.98
1.95
1.18
28.60
1.98
5.04
87
0.19
EPS$
0.12
0.11
0.12
0.11
0.12
0.10
0.09
0.09
0.10
0.09
0.20
(6.23%)
(3.68%)
—
23.02
EPS growth%
22.40
24.26
27.22
27.66
24.66
26.38
26.68
24.14
25.08
25.06
29.91
25.08
25.07
53
0.06
Bookvalue per sh$
0.11
0.13
0.12
0.11
0.12
0.12
0.11
0.13
0.14
0.16
0.23
5.21%
3.27%
—
0.06
FCF per share$
0.21
0.19
0.20
0.21
0.19
0.20
0.20
0.21
0.22
0.19
0.12
0.08%
(1.49%)
—
0.12
Dividend per sh$
0.40
0.46
0.43
0.45
0.42
0.42
0.48
0.54
0.63
0.70
0.07
10.55%
7.00%
—
22.12
Div yield (avg)%
15.29
12.90
13.22
12.90
15.21
14.35
15.25
16.40
17.00
16.23
16.27
16.23
15.23
60
3.79
Payout ratio%
13.29
14.39
15.42
16.32
15.81
16.85
14.10
15.37
17.21
20.01
19.13
16.85
15.61
35
120.4
Shares (diluted)M
238.9
273.2
326.0
382.3
450.8
475.6
538.8
533.1
608.5
645.7
125.8
7.45%
11.41%
74
7.62
Buyback yield%
11.85
10.79
13.63
11.03
8.89
8.72
7.91
4.96
3.81
6.04
14.72
6.04
8.81
94
1.776
D/E ratiox
1.457
1.543
1.514
1.673
1.888
2.117
2.289
2.635
2.800
3.195
0.283
2.635
2.002
46
23.15
Enterprise value$M
18.15
18.64
18.30
21.42
23.61
26.70
25.80
27.61
30.62
30.29
6.586
5.11%
5.16%
60
41.63
LT debt$M
43.52
43.62
52.61
52.70
54.84
60.41
66.90
78.44
85.46
83.63
30.39
8.81%
8.10%
93
Revenue
$36.52M
1.12%
1.00×
Cost of revenue
$25.56M
1.12%
1.00×
Operating expenses
$6.160M
1.30%
1.02×
Property and equipment
15.89%