0.284
Revenue$M
0.677
0.677
0.691
0.685
0.683
0.699
0.687
0.703
0.721
0.736
0.303
1.48%
1.11%
47
28.11
Revenue growth%
9.81
7.14
7.59
5.29
6.03
5.91
7.29
5.94
6.30
5.89
21.65
5.94
6.17
58
12.82
Gross margin%
23.21
20.57
20.45
19.72
20.80
19.76
21.54
19.39
19.21
18.47
6.75
19.39
20.11
67
16.00
Operating margin%
0.40
0.40
1.17
0.40
0.40
0.40
2.71
4.81
7.40
10.28
24.39
4.81
0.78
18
21.84
Net margin%
26.07
27.31
26.03
24.07
25.67
26.93
25.45
24.86
24.96
27.32
8.66
25.45
25.85
76
24.29
P/E ratio (avg)x
17.64
17.16
17.72
18.74
17.50
18.46
17.22
15.40
13.56
14.41
34.65
15.40
17.36
81
17.69
EV/EBITx
22.39
23.29
26.24
27.04
26.83
32.08
31.56
37.90
41.65
47.63
10.19
37.90
29.30
21
5.72
FCF yield (avg)%
20.92
23.63
24.66
22.80
21.69
21.21
19.21
17.02
18.51
18.72
7.54
18.72
21.07
24
14.79
FCF margin%
11.70
12.41
13.90
11.61
11.82
10.78
12.72
10.51
9.15
9.62
25.91
10.51
11.65
64
1.106
FCF / Net incomex
0.724
0.744
0.782
0.860
0.794
0.838
0.849
0.908
0.834
0.785
0.313
0.838
0.814
44
13.09
ROIC%
31.54
33.58
34.14
37.04
35.51
35.96
36.93
35.80
37.83
37.89
3.51
36.93
35.88
87
17.21
Return on equity%
12.66
14.10
16.06
13.45
10.66
10.46
8.95
6.74
7.69
9.47
8.23
8.95
10.56
78
29.00
Return on assets%
22.33
24.70
25.49
26.82
24.16
23.35
24.69
24.71
27.58
26.72
18.35
24.71
24.70
23
0.06
EPS$
0.30
0.33
0.34
0.36
0.35
0.40
0.39
0.44
0.45
0.50
0.06
7.29%
5.15%
—
26.59
EPS growth%
9.76
7.85
8.43
6.80
8.39
6.00
4.47
6.87
7.79
7.62
27.80
6.87
7.71
44
0.11
Bookvalue per sh$
0.16
0.16
0.16
0.17
0.17
0.18
0.19
0.17
0.16
0.15
0.24
(2.70%)
(1.68%)
—
0.28
FCF per share$
0.23
0.22
0.22
0.23
0.23
0.24
0.24
0.23
0.22
0.21
0.31
(1.92%)
(0.51%)
—
0.11
Dividend per sh$
0.45
0.46
0.48
0.55
0.64
0.69
0.77
0.89
0.86
0.85
0.18
5.86%
7.80%
—
17.38
Div yield (avg)%
11.80
11.83
14.81
15.04
13.47
12.28
10.16
13.06
15.29
13.93
23.12
13.06
13.26
12
25.94
Payout ratio%
22.56
19.66
22.59
21.71
21.96
22.39
19.75
19.84
18.50
20.22
20.17
19.84
20.96
53
1.682
Shares (diluted)M
2.233
2.487
2.886
2.882
3.384
3.314
3.684
4.113
4.205
4.259
1.728
4.71%
7.18%
52
16.65
Buyback yield%
3.48
3.28
4.17
3.53
4.74
3.70
3.15
4.25
1.70
0.40
11.91
3.15
3.50
30
0.419
D/E ratiox
0.398
0.375
0.323
0.325
0.282
0.284
0.296
0.294
0.251
0.247
1.434
0.284
0.295
48
0.554
Enterprise value$M
0.380
0.383
0.386
0.448
0.528
0.517
0.612
0.621
0.671
0.666
0.324
4.77%
5.95%
45
0.707
LT debt$M
0.716
0.863
0.884
1.046
1.092
1.164
1.229
1.476
1.720
1.684
0.206
9.05%
9.44%
17
Revenue
$0.736M
1.11%
1.00×
Cost of revenue
$0.515M
1.11%
1.00×
Operating expenses
$0.122M
1.59%
1.05×
Goodwill & intangibles
23.44%