0.144
Revenue$M
1.126
1.107
1.100
1.129
1.130
1.160
1.143
1.126
1.107
1.136
0.150
0.09%
0.22%
86
4.90
Revenue growth%
30.52
29.47
27.87
28.01
25.48
26.24
24.83
24.36
22.08
19.95
16.45
24.36
25.86
65
16.52
Gross margin%
32.02
33.99
32.17
32.38
31.70
33.43
35.91
35.47
36.30
37.78
4.78
35.91
33.71
70
16.74
Operating margin%
11.38
13.42
10.60
11.76
13.11
16.06
14.65
14.36
15.75
14.16
11.89
14.65
13.79
58
21.68
Net margin%
26.68
27.51
28.87
28.43
29.38
26.73
29.16
27.57
26.22
27.32
3.49
27.32
27.54
19
14.60
P/E ratio (avg)x
9.594
9.732
9.540
8.108
8.069
6.885
6.961
7.159
7.259
6.214
24.40
6.961
7.664
80
27.30
EV/EBITx
61.88
72.86
75.24
78.63
93.39
109.4
121.8
137.9
144.7
158.8
28.29
137.9
101.4
79
4.77
FCF yield (avg)%
11.46
12.72
10.91
9.06
9.88
12.79
10.27
10.02
8.35
10.03
8.20
10.03
10.15
9
10.69
FCF margin%
26.89
26.29
27.46
27.46
27.78
26.63
29.09
26.16
25.05
27.50
21.42
26.63
27.17
51
1.343
FCF / Net incomex
0.896
0.974
0.934
1.053
1.068
1.194
1.176
1.212
1.286
1.441
0.933
1.212
1.122
57
27.51
ROIC%
4.92
6.31
8.09
6.30
9.28
8.82
11.70
13.37
13.03
10.73
4.95
11.70
9.05
86
16.47
Return on equity%
16.22
16.36
15.86
17.70
20.22
22.35
20.36
17.85
19.05
21.80
28.48
20.36
18.45
17
6.47
Return on assets%
19.94
21.15
21.27
20.05
19.38
21.43
20.58
20.26
22.98
20.72
5.63
20.72
20.65
89
0.05
EPS$
0.18
0.18
0.16
0.16
0.15
0.14
0.16
0.15
0.14
0.14
0.05
(0.36%)
(2.79%)
—
22.11
EPS growth%
10.78
13.59
14.10
16.16
17.30
18.47
15.60
13.27
11.46
12.93
16.09
13.27
13.85
54
0.28
Bookvalue per sh$
0.10
0.10
0.10
0.09
0.09
0.10
0.11
0.11
0.10
0.11
0.28
4.09%
0.53%
—
0.21
FCF per share$
0.12
0.11
0.13
0.13
0.13
0.13
0.12
0.12
0.13
0.11
0.13
(2.17%)
(0.71%)
—
0.21
Dividend per sh$
0.24
0.23
0.27
0.26
0.26
0.24
0.26
0.26
0.25
0.28
0.17
1.48%
2.38%
—
18.04
Div yield (avg)%
26.40
27.01
29.65
28.77
25.93
27.47
29.23
26.37
28.58
26.58
27.08
27.47
27.24
68
29.01
Payout ratio%
20.75
18.90
20.81
18.02
16.89
19.87
20.35
18.98
16.18
18.44
4.99
18.98
18.94
87
1.258
Shares (diluted)M
1.807
1.756
1.814
1.817
1.840
1.959
1.917
1.796
1.696
1.736
1.246
(1.16%)
(0.10%)
38
18.07
Buyback yield%
18.17
18.64
17.22
15.77
16.77
16.83
19.20
16.41
18.32
17.74
6.47
17.74
17.48
50
1.372
D/E ratiox
1.970
1.985
1.985
2.062
2.032
1.933
2.016
2.174
2.386
2.618
1.520
2.174
2.024
95
0.934
Enterprise value$M
0.194
0.212
0.225
0.235
0.238
0.233
0.243
0.274
0.280
0.257
0.194
1.53%
2.65%
25
0.445
LT debt$M
0.206
0.186
0.167
0.185
0.174
0.164
0.171
0.180
0.186
0.198
0.081
2.65%
0.32%
55
Revenue
$1.136M
0.22%
1.00×
Cost of revenue
$0.761M
0.36%
1.01×
Operating expenses
$0.257M
0.12%
0.99×
Goodwill & intangibles
19.72%
Spread over hurdle
(3.49%)