1.397
Revenue$M
1.216
1.239
1.306
1.386
1.441
1.505
1.548
1.647
1.691
1.797
1.525
4.51%
4.36%
57
27.71
Revenue growth%
2.34
3.29
2.37
2.33
0.59
0.40
0.40
0.40
0.40
0.40
10.56
0.40
0.50
7
11.72
Gross margin%
15.80
17.10
18.67
21.15
20.85
22.31
22.32
23.67
26.51
28.60
28.30
23.67
21.73
51
14.43
Operating margin%
23.68
22.84
25.07
26.01
25.16
28.04
25.68
24.63
26.71
25.75
7.44
25.75
25.42
29
10.82
Net margin%
8.86
7.38
4.52
5.59
7.67
8.19
8.40
7.33
7.24
10.21
23.68
8.19
7.53
77
13.22
P/E ratio (avg)x
34.94
36.39
39.94
42.03
39.61
41.38
42.46
41.66
39.38
41.51
30.92
41.51
40.66
8
28.80
EV/EBITx
40.83
38.81
37.63
38.04
34.25
34.45
38.53
41.70
42.26
46.16
18.54
41.70
38.67
50
13.72
FCF yield (avg)%
27.30
26.84
25.48
25.34
24.89
23.23
22.74
21.48
22.77
22.27
17.93
22.74
24.06
36
22.21
FCF margin%
19.91
21.54
23.68
25.02
22.14
20.75
17.87
15.95
13.09
11.60
25.11
15.95
20.33
16
0.580
FCF / Net incomex
1.050
1.129
1.188
1.096
1.235
1.138
1.186
1.180
1.163
1.156
0.494
1.163
1.160
58
21.44
ROIC%
19.61
20.89
18.51
16.74
16.74
15.00
12.15
9.54
9.32
7.18
11.62
9.54
15.87
80
18.12
Return on equity%
21.72
18.82
20.97
19.76
21.59
19.07
20.72
20.96
22.57
23.85
4.07
20.96
20.96
57
28.58
Return on assets%
7.42
5.50
5.77
4.73
1.95
3.65
4.15
6.67
4.23
4.66
16.61
4.23
4.69
87
0.22
EPS$
0.24
0.25
0.27
0.24
0.25
0.25
0.24
0.25
0.26
0.28
0.24
2.42%
1.51%
—
26.60
EPS growth%
21.11
21.92
19.61
18.27
15.74
17.61
16.30
17.22
15.43
12.91
12.12
16.30
17.41
47
0.33
Bookvalue per sh$
0.35
0.30
0.28
0.27
0.26
0.27
0.29
0.28
0.30
0.26
0.10
(0.62%)
(2.58%)
—
0.19
FCF per share$
0.51
0.53
0.57
0.58
0.59
0.65
0.70
0.80
0.87
0.99
0.30
10.87%
8.09%
—
0.20
Dividend per sh$
0.17
0.17
0.18
0.21
0.25
0.27
0.31
0.30
0.33
0.36
0.16
8.00%
8.16%
—
19.13
Div yield (avg)%
23.59
20.66
19.26
16.89
15.24
17.71
18.29
20.17
22.25
19.47
27.69
19.47
19.36
12
25.94
Payout ratio%
19.39
17.94
15.38
17.19
14.36
15.86
16.70
19.42
16.93
14.70
8.04
16.70
16.82
49
5.794
Shares (diluted)M
8.649
9.889
10.18
12.12
13.39
13.00
13.60
16.28
17.12
19.36
5.963
7.65%
9.64%
40
11.36
Buyback yield%
23.41
23.18
20.31
17.97
17.41
17.97
15.37
14.19
12.47
11.26
8.89
14.19
17.69
86
1.281
D/E ratiox
0.381
0.429
0.409
0.427
0.417
0.427
0.432
0.475
0.503
0.471
1.360
0.471
0.428
50
1.299
Enterprise value$M
0.079
0.080
0.077
0.079
0.072
0.075
0.073
0.069
0.074
0.072
0.363
(0.04%)
(1.43%)
56
0.408
LT debt$M
2.327
2.366
2.319
2.418
2.632
2.603
2.564
2.406
2.183
2.120
1.807
(4.24%)
0.03%
25
Revenue
$1.797M
4.36%
1.00×
Cost of revenue
$0.838M
4.65%
1.03×
Operating expenses
$0.388M
4.30%
0.99×