0.224
Revenue$M
0.158
0.167
0.180
0.191
0.197
0.203
0.217
0.225
0.232
0.244
0.230
4.34%
4.72%
89
9.77
Revenue growth%
6.23
4.03
2.36
3.04
3.91
5.01
6.10
5.72
6.98
8.99
18.84
6.10
5.36
35
6.78
Gross margin%
23.97
25.15
23.97
25.30
26.55
24.56
26.67
24.58
24.03
26.50
26.69
24.58
24.86
7
15.82
Operating margin%
12.02
11.94
10.73
10.33
13.31
12.83
13.08
15.22
13.73
12.23
20.89
13.08
12.53
71
28.60
Net margin%
15.45
16.44
14.78
14.24
15.69
16.59
13.77
14.27
16.02
13.31
11.35
14.27
15.11
92
37.93
P/E ratio (avg)x
18.17
20.30
19.84
22.27
21.30
18.94
18.33
17.05
18.94
18.03
33.86
18.33
18.94
58
10.81
EV/EBITx
48.61
48.96
57.36
61.97
72.69
71.10
79.76
79.13
80.47
90.53
31.11
79.76
71.89
17
28.67
FCF yield (avg)%
4.17
5.04
6.24
6.53
6.63
5.42
6.04
7.71
5.10
5.51
4.73
5.51
5.77
87
7.20
FCF margin%
23.19
23.07
25.41
28.21
27.08
27.93
26.60
27.00
25.34
24.35
22.98
26.60
26.01
88
1.420
FCF / Net incomex
1.364
1.505
1.526
1.421
1.516
1.560
1.599
1.394
1.435
1.574
0.605
1.560
1.511
61
20.40
ROIC%
8.45
6.19
7.79
9.23
10.59
8.14
8.30
6.13
5.38
4.00
5.56
6.13
7.96
28
6.65
Return on equity%
11.20
11.42
12.77
11.18
11.70
14.51
15.14
17.17
14.20
11.89
13.87
14.51
12.33
49
5.99
Return on assets%
19.84
17.51
18.05
16.11
17.76
16.05
14.26
13.11
12.42
15.12
20.90
14.26
16.08
56
0.05
EPS$
0.11
0.13
0.14
0.13
0.15
0.16
0.18
0.21
0.23
0.26
0.05
11.42%
9.63%
—
19.68
EPS growth%
1.33
1.12
0.47
2.71
1.61
1.52
0.98
0.40
2.74
2.33
26.29
1.52
1.43
62
0.30
Bookvalue per sh$
0.09
0.08
0.09
0.09
0.10
0.11
0.11
0.12
0.11
0.11
0.22
1.65%
1.37%
—
0.28
FCF per share$
0.07
0.08
0.09
0.08
0.09
0.10
0.10
0.09
0.08
0.09
0.24
(1.27%)
2.65%
—
0.25
Dividend per sh$
0.19
0.20
0.20
0.19
0.18
0.19
0.20
0.18
0.19
0.19
0.07
0.96%
0.81%
—
15.95
Div yield (avg)%
17.01
15.59
14.09
16.76
19.49
16.50
16.34
15.97
14.43
11.90
9.95
15.97
16.16
55
21.54
Payout ratio%
26.99
25.56
27.82
27.62
24.75
24.01
26.14
24.15
24.62
22.63
11.47
24.15
25.16
63
0.577
Shares (diluted)M
0.661
0.755
0.759
0.817
0.844
0.836
0.767
0.829
0.844
0.902
0.559
1.36%
3.76%
77
17.38
Buyback yield%
12.32
9.83
12.13
10.85
11.70
12.33
13.91
16.37
19.29
19.49
13.78
16.37
12.33
89
0.500
D/E ratiox
0.920
1.063
1.213
1.307
1.483
1.448
1.495
1.625
1.950
2.311
1.228
1.625
1.466
59
0.059
Enterprise value$M
0.158
0.158
0.151
0.136
0.140
0.150
0.155
0.170
0.182
0.181
0.151
5.27%
1.12%
94
0.297
LT debt$M
0.181
0.191
0.173
0.175
0.164
0.160
0.157
0.155
0.169
0.176
0.203
1.47%
0.51%
48
Revenue
$0.244M
4.72%
1.00×
Cost of revenue
$0.170M
4.72%
1.00×
Operating expenses
$0.041M
4.90%
1.02×
Goodwill & intangibles
18.34%
Property and equipment
16.63%
Spread over hurdle
17.80%