0.801
Revenue$M
1.284
1.339
1.420
1.526
1.592
1.719
1.796
1.898
2.030
2.135
0.862
6.05%
5.82%
43
28.24
Revenue growth%
18.68
19.19
18.56
21.19
19.49
20.43
17.74
18.39
21.24
22.51
13.12
20.43
19.34
67
29.75
Gross margin%
14.43
15.69
16.19
14.10
13.93
15.96
16.10
13.47
15.20
14.04
29.89
15.20
14.81
27
11.24
Operating margin%
16.74
16.95
17.80
19.96
17.31
14.31
14.98
17.24
20.08
19.87
9.90
17.24
17.28
94
19.94
Net margin%
20.34
23.21
23.25
22.52
22.76
22.47
22.53
23.98
26.65
25.31
8.18
23.98
22.99
89
30.19
P/E ratio (avg)x
7.917
8.246
9.191
9.368
9.003
8.570
8.923
9.935
11.02
10.22
22.16
9.935
9.097
12
21.83
EV/EBITx
16.95
15.47
13.58
12.59
11.28
10.97
11.41
10.13
10.20
10.79
31.54
10.79
11.34
10
2.48
FCF yield (avg)%
3.60
4.64
7.35
7.71
5.62
5.56
4.59
4.70
2.76
0.40
6.50
4.59
4.67
70
4.52
FCF margin%
12.64
15.15
15.37
17.19
16.99
18.12
15.60
15.15
15.38
17.01
28.92
15.60
15.49
83
1.205
FCF / Net incomex
0.428
0.451
0.384
0.397
0.404
0.434
0.394
0.373
0.381
0.410
1.203
0.394
0.400
32
28.73
ROIC%
5.91
4.74
2.51
0.40
0.40
0.40
1.02
0.40
1.43
0.40
17.55
0.40
0.71
85
4.90
Return on equity%
9.69
11.50
13.65
11.97
10.46
12.14
14.84
15.77
14.86
16.28
16.45
14.86
12.89
9
23.53
Return on assets%
20.00
17.17
16.57
18.82
18.04
15.65
17.91
16.58
17.07
17.51
19.01
17.07
17.34
53
0.03
EPS$
0.11
0.13
0.12
0.13
0.13
0.14
0.14
0.15
0.16
0.16
0.03
5.29%
4.68%
—
17.11
EPS growth%
15.94
16.13
13.47
16.04
18.70
16.67
17.00
16.74
18.16
16.07
8.13
16.74
16.40
41
0.03
Bookvalue per sh$
0.07
0.07
0.08
0.10
0.11
0.12
0.12
0.13
0.15
0.17
0.10
9.21%
9.43%
—
0.03
FCF per share$
0.08
0.07
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.14
6.67%
2.17%
—
0.02
Dividend per sh$
0.11
0.12
0.12
0.11
0.11
0.10
0.10
0.10
0.10
0.10
0.06
(1.23%)
(0.20%)
—
27.16
Div yield (avg)%
32.32
30.78
32.36
33.24
34.96
37.24
39.55
37.05
36.73
34.45
29.28
37.05
34.70
56
15.54
Payout ratio%
5.77
5.61
3.22
1.25
0.40
0.40
1.77
2.58
5.44
4.43
2.51
2.58
2.90
73
4.524
Shares (diluted)M
8.651
8.865
8.913
9.289
9.555
10.73
11.93
13.41
15.13
17.60
4.590
12.99%
8.38%
29
27.72
Buyback yield%
25.26
26.71
24.27
25.28
25.56
23.57
23.86
26.17
24.01
24.26
14.62
24.01
24.77
57
0.172
D/E ratiox
1.407
1.400
1.442
1.588
1.703
1.953
2.113
2.296
2.228
2.407
1.615
2.228
1.828
14
1.676
Enterprise value$M
1.329
1.468
1.640
1.943
2.290
2.706
2.823
2.979
3.253
3.732
1.093
10.26%
10.87%
67
0.552
LT debt$M
1.162
1.217
1.255
1.364
1.415
1.623
1.579
1.824
1.718
1.859
0.774
5.62%
4.03%
37
Revenue
$2.135M
5.82%
1.00×
Cost of revenue
$1.030M
5.73%
0.99×
Operating expenses
$0.448M
6.58%
1.07×
Goodwill & intangibles
16.16%