0.785
Revenue$M
1.056
1.099
1.096
1.104
1.140
1.130
1.144
1.176
1.215
1.231
0.873
1.55%
1.64%
86
16.88
Revenue growth%
11.82
9.66
11.02
12.86
13.51
11.57
8.90
10.77
12.51
12.09
12.32
11.57
11.70
80
21.46
Gross margin%
0.40
1.48
1.82
3.30
4.21
1.33
0.40
0.40
0.40
2.13
24.95
0.40
1.40
15
18.39
Operating margin%
14.70
14.83
12.84
13.15
12.71
15.55
16.01
18.99
19.96
22.01
20.21
18.99
15.19
20
2.10
Net margin%
12.27
13.07
10.45
13.09
13.94
16.85
18.18
18.26
15.87
14.40
21.90
16.85
14.17
21
17.60
P/E ratio (avg)x
25.04
25.88
24.44
25.03
21.68
18.86
16.29
16.85
15.64
15.90
6.551
16.29
20.27
47
20.47
EV/EBITx
17.93
18.01
16.67
18.56
17.34
19.19
19.55
20.51
20.42
22.55
30.18
20.42
18.88
37
19.92
FCF yield (avg)%
20.77
23.10
20.31
17.43
15.11
14.99
17.95
18.08
15.42
14.82
24.89
15.42
17.69
40
25.19
FCF margin%
10.53
9.01
8.69
6.68
6.24
4.83
2.29
2.50
3.41
2.13
17.51
2.50
5.53
33
0.712
FCF / Net incomex
0.194
0.209
0.231
0.217
0.222
0.250
0.236
0.228
0.264
0.269
0.181
0.250
0.230
39
7.31
ROIC%
20.31
19.24
17.48
15.82
17.66
15.72
18.01
16.41
15.65
14.15
16.23
15.72
16.94
40
24.61
Return on equity%
20.48
20.47
22.28
24.62
24.34
24.95
22.76
23.20
26.15
26.80
17.58
24.95
23.77
83
11.84
Return on assets%
25.44
22.90
21.53
23.84
23.67
21.08
21.08
23.32
26.13
23.57
17.70
23.32
23.44
50
0.14
EPS$
0.06
0.07
0.07
0.08
0.09
0.10
0.10
0.10
0.11
0.10
0.15
3.50%
6.87%
—
20.49
EPS growth%
17.78
17.87
15.54
13.09
10.47
10.12
11.01
13.95
12.54
12.99
14.22
12.54
13.04
31
0.10
Bookvalue per sh$
0.28
0.28
0.30
0.29
0.33
0.36
0.38
0.39
0.37
0.40
0.24
3.95%
4.28%
—
0.14
FCF per share$
0.10
0.10
0.09
0.10
0.12
0.14
0.13
0.14
0.13
0.14
0.05
3.12%
2.93%
—
0.19
Dividend per sh$
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.05
0.15
(2.48%)
(2.11%)
—
7.45
Div yield (avg)%
12.09
9.62
10.06
9.12
7.21
9.42
6.42
3.87
3.62
0.74
28.35
3.87
8.16
31
2.96
Payout ratio%
28.25
27.15
30.04
30.27
31.94
32.42
29.63
27.18
28.84
27.37
11.22
28.84
29.23
10
3.553
Shares (diluted)M
2.925
2.848
2.585
2.776
2.815
2.699
2.872
3.046
2.662
2.708
3.644
(0.77%)
(0.10%)
25
17.42
Buyback yield%
11.34
11.10
13.01
13.29
15.34
13.75
11.65
8.70
6.40
9.23
16.18
9.23
11.50
54
0.314
D/E ratiox
0.586
0.650
0.743
0.815
0.906
0.962
1.142
1.287
1.330
1.328
0.504
1.287
0.934
15
0.272
Enterprise value$M
0.162
0.151
0.155
0.180
0.203
0.207
0.218
0.244
0.242
0.265
0.523
5.46%
5.15%
63
0.505
LT debt$M
0.514
0.564
0.615
0.621
0.642
0.702
0.702
0.632
0.694
0.680
0.616
1.17%
3.02%
80
Revenue
$1.231M
1.64%
1.00×
Cost of revenue
$0.747M
2.24%
1.06×
Operating expenses
$0.286M
0.97%
0.94×
Goodwill & intangibles
20.33%
Property and equipment
14.97%