9.322
Revenue$M
7.342
7.965
8.569
9.156
10.07
10.72
11.53
12.47
13.56
10.34
10.12
8.18%
7.92%
48
11.44
Revenue growth%
2.79
5.34
3.02
4.28
1.43
0.91
3.32
1.41
2.01
2.14
18.44
1.43
2.40
27
28.36
Gross margin%
13.68
15.77
18.23
19.08
20.47
23.01
23.48
25.76
25.10
18.36
15.42
23.48
19.78
67
19.62
Operating margin%
21.74
22.45
20.17
20.61
23.47
24.69
26.23
26.89
29.65
13.90
5.25
26.23
22.96
67
17.78
Net margin%
8.10
9.50
8.59
11.26
12.32
14.26
13.46
16.02
16.92
8.46
18.06
14.26
11.79
29
16.60
P/E ratio (avg)x
34.68
37.63
36.98
41.87
43.99
48.49
48.59
51.08
55.40
6.769
11.14
48.59
42.93
54
23.69
EV/EBITx
23.98
25.89
25.50
25.77
26.05
24.04
25.34
24.62
23.31
26.94
6.155
24.62
25.42
83
3.66
FCF yield (avg)%
15.27
17.70
18.87
19.67
20.73
19.63
20.86
18.90
21.61
21.73
5.09
20.73
19.27
86
11.44
FCF margin%
0.81
3.65
6.19
5.05
5.22
2.37
1.01
0.40
2.27
14.45
9.18
2.27
2.32
39
0.305
FCF / Net incomex
1.719
1.640
1.614
1.709
1.909
2.123
2.223
2.087
2.085
0.704
0.540
2.087
1.814
13
5.36
ROIC%
17.90
15.70
13.52
12.26
14.80
16.80
17.39
20.13
19.71
3.78
15.91
17.39
16.44
26
21.35
Return on equity%
26.71
27.62
29.32
31.87
32.68
31.61
33.70
32.78
34.61
10.16
20.32
32.78
31.74
27
3.30
Return on assets%
0.40
0.40
2.09
0.62
0.40
0.40
2.29
4.07
3.83
23.15
10.01
2.29
1.25
86
0.87
EPS$
0.11
0.11
0.11
0.11
0.12
0.12
0.13
0.14
0.14
0.96
0.99
3.95%
1.44%
—
29.60
EPS growth%
0.58
2.16
2.88
3.11
4.72
2.96
4.56
6.78
6.23
15.36
24.76
4.72
3.04
67
0.44
Bookvalue per sh$
0.80
0.75
0.86
0.87
0.92
0.95
0.90
1.04
1.02
0.85
0.31
3.19%
4.97%
—
0.38
FCF per share$
0.22
0.23
0.21
0.23
0.27
0.30
0.33
0.36
0.39
0.42
0.19
10.94%
5.19%
—
0.58
Dividend per sh$
1.65
1.75
2.08
2.18
2.17
2.42
2.70
2.66
2.66
0.89
0.47
4.08%
5.59%
—
20.01
Div yield (avg)%
22.44
25.38
22.72
20.23
21.34
21.57
20.63
18.75
17.95
24.17
15.70
20.63
21.01
12
28.61
Payout ratio%
27.52
26.53
26.91
28.27
29.63
30.56
32.86
31.23
29.09
9.91
2.67
30.56
28.68
45
10.14
Shares (diluted)M
12.49
13.79
12.79
14.03
15.13
15.53
14.83
14.79
14.66
10.30
10.00
0.88%
1.45%
10
9.40
Buyback yield%
16.69
17.04
14.69
15.06
12.62
12.81
13.56
14.44
16.03
10.85
28.60
13.56
14.56
50
0.118
D/E ratiox
2.417
2.379
2.785
2.906
2.822
3.140
3.513
4.039
4.002
0.771
0.491
3.513
2.864
68
13.56
Enterprise value$M
14.00
15.15
14.92
15.84
17.89
18.42
18.10
18.71
20.41
4.864
5.860
5.21%
2.50%
13
14.48
LT debt$M
10.01
10.15
10.94
11.68
11.85
12.02
12.42
14.28
16.44
2.314
9.041
7.08%
7.05%
29
Revenue
$13.56M
7.92%
1.00×
Cost of revenue
$8.537M
7.90%
1.00×
Operating expenses
$3.143M
7.35%
0.95×