0.236
Revenue$M
0.415
0.435
0.448
0.460
0.484
0.510
0.535
0.563
0.598
0.614
0.264
4.86%
4.62%
53
5.82
Revenue growth%
5.34
7.67
8.11
8.69
7.61
4.76
5.23
5.52
8.08
9.61
5.41
5.52
7.64
54
19.02
Gross margin%
9.42
9.95
7.00
9.71
7.32
6.84
9.68
12.49
12.66
10.63
15.21
10.63
9.70
74
8.23
Operating margin%
27.54
28.94
27.69
28.46
30.10
27.29
27.46
28.12
29.85
32.68
27.69
28.12
28.29
89
25.13
Net margin%
17.27
16.41
13.86
12.49
15.41
16.18
13.69
11.16
10.80
13.76
4.31
13.69
13.81
95
9.343
P/E ratio (avg)x
29.17
28.37
30.34
32.10
31.77
28.33
28.01
26.04
23.14
23.21
36.38
26.04
28.35
94
27.26
EV/EBITx
47.73
54.84
55.43
63.18
62.37
72.39
71.20
80.21
89.84
104.5
14.76
80.21
67.19
15
3.62
FCF yield (avg)%
15.70
16.29
18.68
16.17
17.44
14.45
12.07
14.57
15.87
17.31
5.51
14.57
16.02
80
11.78
FCF margin%
1.83
0.40
3.14
4.42
5.42
8.28
7.85
7.07
8.73
9.89
3.35
8.28
6.25
88
0.782
FCF / Net incomex
0.619
0.659
0.646
0.713
0.763
0.763
0.682
0.609
0.587
0.657
1.585
0.657
0.658
94
29.70
ROIC%
26.60
28.19
30.54
28.06
25.71
27.80
28.97
29.23
31.32
33.42
20.63
29.23
28.58
51
28.27
Return on equity%
23.56
25.50
24.84
26.41
26.25
27.66
29.65
31.12
30.15
29.40
11.83
29.65
27.04
9
24.65
Return on assets%
19.70
21.19
19.14
19.65
20.07
22.66
21.54
21.43
21.10
18.30
13.60
21.43
20.59
86
0.21
EPS$
0.10
0.10
0.10
0.09
0.10
0.11
0.11
0.12
0.13
0.13
0.22
4.49%
3.65%
—
20.19
EPS growth%
27.83
25.90
26.12
28.91
30.13
29.42
28.57
26.92
26.53
24.54
24.12
26.92
27.37
26
0.09
Bookvalue per sh$
0.09
0.08
0.09
0.10
0.10
0.11
0.10
0.10
0.09
0.09
0.20
(1.53%)
(0.66%)
—
0.20
FCF per share$
0.15
0.17
0.16
0.18
0.19
0.19
0.19
0.20
0.22
0.21
0.15
1.75%
5.25%
—
0.09
Dividend per sh$
0.36
0.38
0.43
0.39
0.45
0.41
0.42
0.46
0.48
0.51
0.13
2.79%
4.14%
—
25.58
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.18
0.40
0.40
2.95
0.40
0.40
23
3.07
Payout ratio%
24.12
22.01
19.85
20.01
17.55
18.26
18.02
16.71
15.15
18.15
4.12
18.02
18.20
36
2.279
Shares (diluted)M
2.243
2.435
2.234
2.454
2.424
2.679
2.478
2.466
2.480
2.335
2.349
(0.75%)
0.45%
44
21.79
Buyback yield%
26.40
26.60
24.42
24.14
25.54
27.13
26.42
25.01
22.58
22.22
9.74
25.01
25.27
12
0.585
D/E ratiox
0.740
0.752
0.712
0.742
0.671
0.611
0.570
0.551
0.586
0.630
1.212
0.586
0.650
49
0.618
Enterprise value$M
0.458
0.505
0.553
0.560
0.651
0.738
0.829
0.859
0.802
0.844
0.178
5.34%
6.46%
63
0.236
LT debt$M
0.123
0.112
0.114
0.104
0.114
0.117
0.124
0.135
0.132
0.145
0.356
4.95%
1.42%
84
Revenue
$0.614M
4.62%
1.00×
Cost of revenue
$0.430M
4.62%
1.00×
Operating expenses
$0.103M
5.23%
1.06×
Goodwill & intangibles
16.68%
Spread over hurdle
(8.25%)