0.523
Revenue$M
1.698
1.743
1.788
1.788
1.797
1.801
1.835
1.852
1.840
0.535
0.617
0.58%
0.90%
41
29.43
Revenue growth%
6.35
4.20
4.61
6.40
5.10
5.51
7.35
7.25
5.27
16.90
16.32
5.51
5.54
84
3.05
Gross margin%
9.65
8.90
6.72
8.17
7.72
9.60
6.89
8.89
8.74
26.33
23.56
8.74
8.81
82
6.74
Operating margin%
23.91
22.10
24.37
25.96
23.41
23.06
22.25
21.28
23.35
17.38
4.33
23.06
23.20
81
3.39
Net margin%
22.88
23.94
23.58
23.18
21.73
22.03
23.06
21.27
22.31
6.39
21.92
22.03
22.97
27
18.52
P/E ratio (avg)x
13.64
15.28
14.69
14.78
15.18
14.70
14.31
15.78
15.77
21.11
30.16
15.18
14.76
73
37.04
EV/EBITx
26.67
24.60
25.39
23.93
24.20
25.99
26.30
24.28
24.29
18.02
15.27
24.29
24.99
39
13.17
FCF yield (avg)%
15.03
13.78
12.48
14.38
16.97
19.31
19.76
17.48
16.82
20.34
11.38
17.48
15.93
33
15.59
FCF margin%
4.33
1.63
2.61
1.39
0.40
2.27
0.96
3.27
3.62
20.28
2.09
2.27
1.98
10
1.452
FCF / Net incomex
1.701
1.645
1.879
2.203
2.443
2.856
2.923
3.046
3.157
0.166
1.589
2.923
2.323
83
19.11
ROIC%
30.93
29.49
31.52
34.13
34.87
32.29
31.13
32.55
33.72
15.99
12.70
32.55
31.91
51
21.84
Return on equity%
28.60
26.95
24.32
26.18
24.73
27.44
27.38
25.86
25.74
22.00
12.88
25.86
26.15
38
9.21
Return on assets%
11.95
9.13
7.14
6.08
4.72
7.62
10.50
8.76
7.48
3.31
21.81
7.62
8.19
8
0.37
EPS$
0.26
0.22
0.21
0.18
0.19
0.16
0.16
0.15
0.13
0.40
0.44
(6.19%)
(6.28%)
—
16.20
EPS growth%
12.97
13.95
15.29
14.62
16.89
16.73
19.50
18.93
17.63
10.46
12.72
17.63
16.01
62
0.46
Bookvalue per sh$
0.32
0.32
0.36
0.37
0.36
0.41
0.48
0.55
0.64
0.13
0.36
11.78%
7.20%
—
0.49
FCF per share$
0.53
0.55
0.56
0.56
0.58
0.61
0.63
0.70
0.82
0.48
0.28
8.06%
6.97%
—
0.46
Dividend per sh$
0.43
0.48
0.48
0.53
0.54
0.53
0.56
0.57
0.60
0.27
0.52
2.48%
3.53%
—
8.40
Div yield (avg)%
24.26
23.54
22.15
20.54
20.51
21.82
21.63
21.69
23.82
22.74
8.24
21.69
21.99
84
28.78
Payout ratio%
15.45
17.07
15.12
12.43
9.69
8.70
6.18
8.09
7.85
23.45
16.30
8.09
11.06
13
1.588
Shares (diluted)M
1.539
1.488
1.690
1.616
1.626
1.738
1.785
1.877
2.154
1.583
1.550
5.91%
4.78%
68
11.20
Buyback yield%
6.32
8.84
7.56
10.54
8.69
10.72
9.06
7.30
8.06
17.04
18.23
8.69
8.37
76
0.996
D/E ratiox
1.787
1.763
1.565
1.577
1.382
1.508
1.625
1.657
1.721
0.847
1.486
1.625
1.641
75
1.433
Enterprise value$M
1.096
0.983
1.077
1.053
1.137
1.217
1.199
1.213
1.141
0.935
0.388
1.63%
(1.96%)
70
1.259
LT debt$M
0.446
0.475
0.559
0.588
0.692
0.819
0.978
1.012
1.125
0.178
0.074
13.84%
11.09%
16
Revenue
$1.840M
0.90%
1.00×
Cost of revenue
$0.869M
0.56%
0.97×
Operating expenses
$0.337M
1.55%
1.07×
Goodwill & intangibles
16.90%
Property and equipment
15.99%
Spread over hurdle
18.71%