0.239
Revenue$M
0.260
0.279
0.299
0.311
0.331
0.351
0.376
0.388
0.412
0.430
0.244
5.38%
5.77%
83
11.81
Revenue growth%
11.13
8.98
8.60
6.83
3.88
1.77
3.50
2.86
0.65
1.06
13.23
1.77
3.69
78
28.87
Gross margin%
23.70
25.22
25.17
25.42
24.83
23.84
23.72
22.55
23.49
23.75
8.14
23.72
23.79
62
11.21
Operating margin%
28.45
28.68
30.26
29.85
28.54
27.75
27.94
25.37
25.33
27.26
8.58
27.26
28.19
8
16.56
Net margin%
12.60
11.71
10.69
11.80
10.76
9.96
12.45
10.25
8.89
6.60
18.82
9.96
10.72
52
34.48
P/E ratio (avg)x
32.14
30.36
34.25
37.64
40.48
36.40
36.65
34.05
35.28
32.88
14.04
35.28
34.76
79
31.87
EV/EBITx
41.19
49.94
53.27
56.80
63.31
67.04
69.86
79.59
95.68
94.03
13.50
79.59
65.18
76
26.42
FCF yield (avg)%
5.81
3.37
5.52
4.29
5.98
7.76
9.53
6.82
4.65
5.24
24.88
6.82
5.66
86
14.08
FCF margin%
11.82
13.95
15.34
16.78
19.51
22.05
24.37
22.30
19.35
18.25
28.71
22.05
18.80
33
1.184
FCF / Net incomex
2.356
2.733
3.105
3.407
4.045
4.750
4.777
4.721
4.602
4.905
1.717
4.750
4.323
84
8.42
ROIC%
29.86
29.84
27.78
26.47
25.82
28.33
26.79
29.18
30.52
30.37
22.99
29.18
28.75
76
21.48
Return on equity%
23.92
23.95
26.44
25.94
24.57
22.90
22.16
20.31
22.93
20.09
19.64
22.16
23.42
88
7.53
Return on assets%
13.01
13.75
13.22
15.62
15.45
18.30
17.50
19.01
18.98
20.22
25.76
18.98
16.56
38
0.07
EPS$
0.12
0.11
0.11
0.10
0.10
0.11
0.10
0.11
0.12
0.12
0.07
3.29%
0.72%
—
7.70
EPS growth%
35.54
38.46
36.67
39.15
37.21
36.59
36.98
36.50
36.47
35.74
16.36
36.50
36.63
45
0.15
Bookvalue per sh$
0.12
0.12
0.11
0.13
0.15
0.15
0.15
0.17
0.18
0.20
0.03
5.82%
6.62%
—
0.15
FCF per share$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.14
(6.28%)
(3.08%)
—
0.14
Dividend per sh$
0.11
0.11
0.10
0.10
0.10
0.09
0.09
0.10
0.09
0.08
0.02
(3.89%)
(3.06%)
—
11.71
Div yield (avg)%
20.23
22.93
20.55
19.17
18.29
18.54
20.12
22.28
24.56
24.01
22.08
22.28
20.39
80
4.05
Payout ratio%
9.52
12.05
12.80
11.90
12.06
9.73
9.40
9.07
11.52
11.78
18.29
9.73
11.65
22
1.393
Shares (diluted)M
1.184
1.197
1.106
1.084
1.111
1.018
1.057
1.009
0.928
0.900
1.434
(4.12%)
(3.35%)
34
4.42
Buyback yield%
14.43
17.21
14.66
14.96
15.24
14.29
11.48
11.74
14.57
15.01
6.09
14.29
14.61
16
1.136
D/E ratiox
0.965
1.079
1.185
1.230
1.391
1.367
1.446
1.610
1.623
1.594
1.591
1.594
1.379
32
0.280
Enterprise value$M
0.054
0.050
0.054
0.058
0.057
0.049
0.047
0.046
0.041
0.042
0.107
(5.80%)
(2.97%)
34
0.449
LT debt$M
0.298
0.301
0.317
0.318
0.300
0.262
0.238
0.251
0.262
0.259
0.044
(2.90%)
(1.63%)
74
Revenue
$0.430M
5.77%
1.00×
Cost of revenue
$0.215M
5.56%
0.98×
Operating expenses
$0.090M
6.20%
1.04×
Goodwill & intangibles
16.46%