0.409
Revenue$M
0.584
0.594
0.606
0.612
0.615
0.610
0.626
0.619
0.633
0.629
0.444
0.46%
0.75%
6
11.64
Revenue growth%
14.75
15.02
12.62
15.49
17.01
15.68
16.19
18.14
19.16
16.17
14.10
16.19
15.92
66
7.06
Gross margin%
0.40
0.65
0.40
1.82
2.72
3.93
4.86
4.36
1.39
3.78
26.82
3.93
2.27
52
29.65
Operating margin%
13.80
12.59
11.11
11.35
12.89
10.33
7.57
8.86
9.82
11.88
22.65
9.82
11.23
11
9.06
Net margin%
0.40
0.40
0.44
2.30
1.55
0.40
0.40
1.40
3.76
6.29
2.25
1.40
0.92
79
32.37
P/E ratio (avg)x
12.43
10.84
10.84
9.331
9.072
8.986
9.611
9.011
9.104
8.544
13.53
9.011
9.218
80
19.64
EV/EBITx
17.00
17.84
19.31
19.19
18.31
18.79
20.15
20.49
18.43
17.80
36.21
18.79
18.61
6
24.73
FCF yield (avg)%
19.79
19.38
21.78
23.51
22.84
22.97
24.29
24.55
24.05
21.57
22.99
24.05
22.90
82
27.11
FCF margin%
23.72
23.83
20.99
18.77
16.64
15.31
14.12
16.93
14.84
17.24
2.15
15.31
17.08
91
1.140
FCF / Net incomex
1.117
1.157
1.056
0.919
0.819
0.878
0.893
0.798
0.871
0.944
0.436
0.878
0.906
24
15.03
ROIC%
18.08
20.44
18.97
19.88
21.06
21.20
18.51
17.62
19.12
20.38
13.60
19.12
19.50
77
28.35
Return on equity%
17.22
16.59
16.46
14.80
13.28
13.71
11.56
11.48
12.76
12.06
13.56
12.06
13.49
54
16.63
Return on assets%
25.11
23.22
20.77
18.62
21.55
24.45
27.37
29.98
29.89
27.02
27.34
27.37
24.78
65
0.19
EPS$
0.10
0.09
0.10
0.11
0.12
0.14
0.15
0.16
0.19
0.21
0.20
11.02%
8.76%
—
23.57
EPS growth%
18.18
17.88
17.68
15.00
15.97
13.44
15.84
17.30
18.94
18.35
10.97
17.30
17.49
66
0.13
Bookvalue per sh$
0.28
0.32
0.30
0.34
0.35
0.33
0.35
0.36
0.38
0.42
0.32
3.35%
5.02%
—
0.22
FCF per share$
0.22
0.22
0.24
0.25
0.25
0.24
0.24
0.21
0.22
0.20
0.15
(4.62%)
(1.52%)
—
0.29
Dividend per sh$
0.25
0.25
0.25
0.28
0.31
0.33
0.32
0.32
0.29
0.33
0.19
1.40%
3.83%
—
9.70
Div yield (avg)%
12.23
11.21
11.66
12.93
13.61
11.20
12.05
10.38
11.76
14.53
25.86
11.76
11.91
94
2.26
Payout ratio%
14.96
13.67
14.37
14.92
16.58
14.88
17.03
18.51
19.84
19.89
4.46
18.51
15.77
66
1.103
Shares (diluted)M
1.645
1.694
2.005
2.088
2.249
2.200
2.258
2.694
2.790
2.863
1.146
4.94%
5.63%
88
24.23
Buyback yield%
33.89
36.28
36.24
35.58
33.05
31.74
31.45
32.12
29.83
28.98
23.80
31.45
32.59
71
1.606
D/E ratiox
0.507
0.505
0.550
0.555
0.584
0.608
0.636
0.634
0.651
0.600
1.490
0.634
0.592
88
0.324
Enterprise value$M
0.819
0.951
0.903
0.958
0.951
0.993
0.962
0.921
0.973
1.030
0.284
1.60%
2.75%
19
0.362
LT debt$M
0.091
0.089
0.102
0.120
0.138
0.143
0.159
0.189
0.188
0.183
0.047
5.80%
8.07%
41
Revenue
$0.629M
0.75%
1.00×
Cost of revenue
$0.418M
0.93%
1.02×
Operating expenses
$0.084M
0.20%
0.95×
Goodwill & intangibles
15.03%
Spread over hurdle
(0.40%)