10.52
Revenue$M
17.29
18.12
19.07
19.57
20.32
20.89
21.38
22.06
23.09
24.30
11.39
3.63%
3.96%
34
26.47
Revenue growth%
20.23
22.86
21.87
20.33
23.06
22.21
23.15
24.33
27.27
24.85
10.81
24.33
22.96
45
24.77
Gross margin%
22.73
21.65
24.25
26.93
28.25
25.67
25.15
22.67
25.51
25.20
20.80
25.20
25.17
15
23.03
Operating margin%
15.59
13.47
11.06
9.19
9.64
10.58
13.37
12.73
15.68
17.71
7.82
13.37
13.05
88
27.43
Net margin%
26.92
26.27
28.95
26.12
26.27
28.27
29.78
30.49
30.48
27.72
20.52
29.78
27.99
89
21.58
P/E ratio (avg)x
5.954
5.960
5.582
6.124
6.737
6.984
7.206
7.786
7.444
6.730
16.50
7.206
6.733
13
37.00
EV/EBITx
9.759
8.248
6.963
6.650
6.682
6.029
5.255
5.460
5.414
5.775
7.194
5.460
6.340
66
29.05
FCF yield (avg)%
21.20
21.79
19.11
18.72
18.31
15.92
17.94
16.12
15.12
15.29
15.93
15.92
18.12
83
8.10
FCF margin%
15.26
12.51
14.80
14.04
13.57
14.83
17.25
18.82
18.12
19.10
23.71
18.12
15.05
82
0.222
FCF / Net incomex
0.178
0.167
0.142
0.148
0.158
0.148
0.136
0.141
0.120
0.110
0.153
0.136
0.145
77
8.29
ROIC%
15.35
17.25
19.69
20.78
23.21
23.66
23.68
21.37
24.24
23.93
13.77
23.68
22.29
28
12.71
Return on equity%
14.41
13.66
11.33
11.49
14.44
11.48
10.53
7.90
5.08
5.51
3.29
7.90
11.41
26
8.21
Return on assets%
22.17
19.30
17.26
18.94
18.69
18.29
18.81
21.30
22.67
20.22
20.01
20.22
19.12
17
0.05
EPS$
0.13
0.13
0.13
0.15
0.17
0.17
0.17
0.19
0.20
0.21
0.05
4.80%
6.12%
—
3.83
EPS growth%
23.23
20.41
18.17
18.03
19.20
21.13
20.50
21.53
19.09
20.32
27.35
20.50
20.36
39
0.07
Bookvalue per sh$
0.19
0.18
0.19
0.19
0.21
0.24
0.28
0.29
0.29
0.31
0.11
8.14%
7.15%
—
0.05
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.09
(7.95%)
(5.32%)
—
0.05
Dividend per sh$
0.13
0.13
0.14
0.13
0.15
0.17
0.16
0.17
0.19
0.18
0.06
3.51%
4.75%
—
9.81
Div yield (avg)%
14.55
17.23
16.74
17.54
18.43
17.76
15.74
15.17
14.21
15.07
10.25
15.17
16.24
77
27.86
Payout ratio%
15.67
16.65
16.13
14.00
14.76
13.69
11.95
12.25
14.54
12.14
24.52
12.25
14.27
11
150.6
Shares (diluted)M
158.0
164.4
179.7
193.2
223.1
256.5
272.2
260.5
266.0
266.0
152.8
3.58%
4.72%
71
16.15
Buyback yield%
19.31
22.17
19.88
20.50
21.75
23.73
22.33
24.91
27.62
26.27
14.19
24.91
22.25
77
1.307
D/E ratiox
0.200
0.201
0.195
0.196
0.179
0.189
0.169
0.167
0.162
0.147
1.179
0.167
0.184
57
15.34
Enterprise value$M
31.69
28.90
28.43
28.43
25.41
24.22
21.40
21.59
22.83
24.42
28.14
(0.80%)
(3.35%)
26
7.198
LT debt$M
9.465
11.24
11.80
11.41
11.48
12.18
11.98
14.32
17.11
19.20
4.647
10.84%
8.61%
79
Revenue
$24.30M
3.96%
1.00×
Cost of revenue
$12.81M
3.82%
0.99×
Operating expenses
$3.050M
3.79%
0.98×