0.067
Revenue$M
0.595
0.612
0.635
0.656
0.690
0.730
0.780
0.802
0.850
0.885
0.075
5.09%
4.61%
88
6.16
Revenue growth%
11.04
13.90
14.64
12.08
9.56
12.23
9.65
8.34
9.39
12.03
27.63
9.65
11.53
50
27.80
Gross margin%
30.61
30.68
27.89
30.08
31.14
33.98
35.21
32.24
29.75
30.20
25.81
32.24
30.64
91
16.43
Operating margin%
7.78
9.56
8.72
11.62
13.27
14.07
13.42
12.44
13.87
14.73
8.44
13.87
12.86
40
29.90
Net margin%
8.80
11.69
8.74
7.99
5.17
7.39
7.98
6.66
6.73
7.61
26.71
7.39
7.79
62
30.23
P/E ratio (avg)x
15.60
16.30
14.71
13.23
13.49
12.14
10.69
10.06
9.914
10.22
13.47
10.22
12.69
9
29.75
EV/EBITx
9.012
9.223
9.575
10.50
10.67
11.43
11.16
11.09
11.75
12.50
12.15
11.43
10.88
80
5.19
FCF yield (avg)%
16.71
19.58
20.25
19.86
16.98
18.26
20.05
17.66
15.90
15.02
5.81
17.66
17.96
39
9.25
FCF margin%
11.49
13.53
11.51
9.36
11.00
12.24
9.63
10.61
11.46
9.23
24.93
10.61
11.23
66
0.729
FCF / Net incomex
1.982
1.851
1.948
1.952
2.161
2.083
2.186
2.396
2.419
2.215
1.739
2.215
2.122
30
4.50
ROIC%
14.49
15.23
15.94
13.04
15.02
13.50
12.05
9.62
11.21
9.58
3.88
11.21
13.27
89
18.30
Return on equity%
20.87
23.83
24.24
21.95
24.38
22.08
20.29
21.65
23.44
24.37
3.86
22.08
22.76
90
25.87
Return on assets%
4.59
6.19
5.30
6.22
6.66
9.19
8.47
10.98
13.78
11.37
3.34
10.98
7.56
90
0.26
EPS$
0.26
0.24
0.26
0.24
0.27
0.26
0.26
0.23
0.25
0.22
0.29
(3.59%)
(0.89%)
—
12.98
EPS growth%
13.79
10.87
9.72
11.98
12.27
9.42
8.99
10.30
12.71
13.40
24.36
10.30
11.43
70
0.19
Bookvalue per sh$
0.07
0.08
0.09
0.09
0.10
0.10
0.11
0.10
0.10
0.09
0.32
(2.13%)
2.95%
—
0.26
FCF per share$
0.33
0.37
0.39
0.43
0.46
0.49
0.51
0.50
0.58
0.66
0.22
7.38%
6.45%
—
0.25
Dividend per sh$
0.41
0.43
0.49
0.55
0.54
0.55
0.61
0.64
0.73
0.75
0.28
6.86%
5.58%
—
23.00
Div yield (avg)%
24.73
25.54
26.98
28.38
26.63
28.10
26.20
28.84
28.62
26.88
12.48
28.10
26.93
56
4.70
Payout ratio%
0.40
2.53
3.32
3.60
0.88
0.40
0.40
2.73
1.82
1.82
22.10
1.82
1.82
21
1.868
Shares (diluted)M
2.144
1.950
2.062
2.074
1.913
1.897
1.800
1.885
1.963
1.960
1.907
0.48%
0.13%
24
10.92
Buyback yield%
0.40
0.40
3.09
1.44
0.40
0.40
2.61
5.14
3.73
3.92
29.38
3.73
2.03
13
0.936
D/E ratiox
0.496
0.503
0.523
0.561
0.602
0.652
0.693
0.672
0.698
0.693
0.831
0.693
0.627
78
0.570
Enterprise value$M
0.187
0.186
0.175
0.190
0.185
0.189
0.198
0.227
0.221
0.247
0.567
5.98%
4.05%
51
0.390
LT debt$M
0.168
0.197
0.232
0.264
0.296
0.320
0.377
0.447
0.530
0.602
0.349
15.27%
13.90%
21
Revenue
$0.885M
4.61%
1.00×
Cost of revenue
$0.557M
4.66%
1.00×
Operating expenses
$0.155M
4.14%
0.96×
Goodwill & intangibles
16.66%