0.202
Revenue$M
0.324
0.341
0.359
0.390
0.423
0.460
0.491
0.517
0.567
0.617
0.223
7.84%
7.50%
33
8.07
Revenue growth%
7.59
7.36
4.75
2.24
0.40
0.40
1.65
2.34
0.40
0.47
22.97
0.47
1.95
92
24.41
Gross margin%
23.73
22.17
20.74
23.16
25.99
23.52
26.46
27.98
30.09
28.92
23.43
27.98
24.86
31
12.16
Operating margin%
10.49
9.83
12.00
14.20
13.58
15.60
14.08
13.94
13.87
14.87
24.47
14.08
13.90
22
9.94
Net margin%
14.05
15.26
13.95
14.68
16.19
18.70
21.38
18.83
21.59
23.80
9.22
21.38
17.45
92
10.83
P/E ratio (avg)x
18.83
21.11
24.35
26.33
24.21
26.71
26.47
26.81
26.30
25.89
25.16
26.47
26.10
86
8.830
EV/EBITx
14.63
12.99
13.86
13.72
13.35
13.86
13.27
12.48
11.38
10.92
19.79
12.48
13.31
53
14.46
FCF yield (avg)%
1.95
1.90
0.40
0.40
1.82
0.88
0.40
0.40
0.40
0.40
23.39
0.40
0.40
7
22.34
FCF margin%
22.16
23.82
24.76
23.01
25.62
24.24
21.96
23.90
21.76
20.35
8.83
21.96
23.42
90
1.037
FCF / Net incomex
0.531
0.538
0.497
0.515
0.523
0.545
0.611
0.546
0.538
0.501
0.634
0.545
0.534
76
28.02
ROIC%
5.29
4.95
6.25
3.97
1.41
0.40
0.40
0.40
3.31
5.82
26.36
0.40
3.64
38
29.42
Return on equity%
14.77
15.03
12.21
14.29
13.80
13.53
13.82
16.68
14.77
14.22
12.44
14.22
14.25
61
5.74
Return on assets%
20.56
21.00
22.05
24.97
26.58
24.24
23.60
21.97
23.25
23.19
2.49
23.25
23.22
71
0.21
EPS$
0.17
0.17
0.19
0.21
0.24
0.23
0.25
0.26
0.28
0.30
0.22
4.79%
6.19%
—
21.30
EPS growth%
21.44
22.12
25.09
26.51
23.86
23.02
23.48
22.77
25.45
27.45
24.08
23.48
23.67
35
0.26
Bookvalue per sh$
0.32
0.34
0.33
0.36
0.32
0.36
0.37
0.40
0.40
0.39
0.08
3.83%
1.18%
—
0.40
FCF per share$
0.13
0.13
0.11
0.10
0.10
0.10
0.09
0.10
0.10
0.10
0.39
(1.36%)
(3.96%)
—
0.07
Dividend per sh$
0.48
0.57
0.59
0.57
0.54
0.58
0.58
0.58
0.67
0.72
0.44
5.71%
5.25%
—
15.76
Div yield (avg)%
14.54
15.86
16.18
16.19
16.43
16.27
15.24
15.62
13.80
11.09
3.11
15.24
15.74
29
24.41
Payout ratio%
25.11
23.96
22.54
21.29
18.41
17.13
17.39
19.67
17.17
14.88
2.38
17.17
19.04
48
1.507
Shares (diluted)M
1.087
1.176
1.210
1.194
1.151
1.028
1.101
1.199
1.100
0.960
1.539
(3.55%)
(0.38%)
27
23.49
Buyback yield%
24.75
27.36
25.24
23.20
22.10
22.73
25.60
25.77
28.02
27.45
17.05
25.77
25.42
90
1.610
D/E ratiox
0.648
0.718
0.801
0.714
0.769
0.712
0.638
0.585
0.580
0.571
0.820
0.585
0.680
12
0.172
Enterprise value$M
0.263
0.275
0.289
0.326
0.304
0.333
0.379
0.404
0.405
0.392
0.191
5.18%
3.42%
77
0.733
LT debt$M
0.121
0.123
0.112
0.116
0.117
0.111
0.105
0.099
0.084
0.090
0.384
(5.04%)
(3.43%)
39
Revenue
$0.617M
7.50%
1.00×
Cost of revenue
$0.380M
7.34%
0.99×
Operating expenses
$0.106M
7.64%
1.01×
Goodwill & intangibles
17.70%
Cash and investments
17.53%