0.438
Revenue$M
0.383
0.401
0.423
0.431
0.447
0.463
0.481
0.491
0.509
0.517
0.447
2.94%
3.45%
47
20.72
Revenue growth%
27.69
28.07
31.04
33.89
34.68
34.84
37.65
38.62
36.88
36.52
16.28
36.88
34.76
88
20.54
Gross margin%
16.26
18.30
20.61
20.01
22.49
24.39
22.05
19.76
19.71
20.52
13.98
20.52
20.26
5
16.01
Operating margin%
11.49
11.62
9.62
11.72
12.10
9.37
6.47
3.75
4.35
2.77
7.56
4.35
9.50
64
6.57
Net margin%
19.36
22.24
23.10
25.17
23.95
23.34
25.88
24.75
24.47
25.89
15.97
24.75
24.21
48
8.164
P/E ratio (avg)x
20.12
19.82
21.16
19.92
22.52
21.81
24.01
25.54
27.68
29.35
10.06
25.54
22.17
12
9.901
EV/EBITx
17.61
20.64
21.99
23.16
24.29
27.92
28.72
30.13
33.81
38.64
22.93
30.13
26.10
69
15.61
FCF yield (avg)%
2.99
3.30
0.56
1.21
3.18
1.71
2.63
2.18
1.31
0.73
18.06
1.71
1.94
47
20.94
FCF margin%
10.72
9.58
11.88
11.53
11.60
14.40
13.11
12.66
11.32
12.83
6.19
12.83
11.74
12
0.617
FCF / Net incomex
2.178
2.416
2.441
2.226
2.131
2.252
2.406
2.749
3.156
3.375
1.018
2.749
2.411
39
27.31
ROIC%
34.60
36.76
33.87
32.51
35.48
35.51
32.57
31.14
29.23
28.57
19.33
31.14
33.22
54
12.68
Return on equity%
24.49
26.19
23.74
26.30
24.54
22.50
22.71
21.92
22.29
25.21
7.79
22.50
24.11
44
7.08
Return on assets%
9.14
9.16
9.05
9.04
6.90
5.21
7.87
6.04
4.88
4.34
3.72
5.21
7.39
42
0.05
EPS$
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.06
0.06
0.05
0.05
(3.18%)
(0.67%)
—
27.90
EPS growth%
11.08
11.01
9.21
11.79
10.33
11.33
13.31
10.81
10.39
10.65
5.31
10.81
10.91
56
0.09
Bookvalue per sh$
0.16
0.18
0.19
0.19
0.20
0.21
0.24
0.27
0.26
0.27
0.13
5.84%
5.20%
—
0.02
FCF per share$
0.18
0.21
0.23
0.27
0.31
0.36
0.35
0.42
0.49
0.50
0.11
10.23%
12.83%
—
0.09
Dividend per sh$
0.17
0.19
0.19
0.19
0.21
0.24
0.24
0.27
0.30
0.33
0.07
9.43%
7.83%
—
18.77
Div yield (avg)%
12.75
12.70
11.40
11.53
12.77
14.17
17.14
19.61
20.99
20.91
20.47
19.61
13.47
66
3.31
Payout ratio%
18.64
18.29
20.42
20.12
17.85
15.34
15.90
13.09
10.32
11.16
28.55
13.09
16.88
26
3.917
Shares (diluted)M
5.613
6.132
6.917
6.416
7.180
7.352
7.949
7.416
8.233
7.654
3.990
1.29%
4.37%
65
16.31
Buyback yield%
3.61
2.69
4.94
6.08
5.15
4.41
5.20
7.12
7.80
10.42
17.39
7.12
5.17
65
1.000
D/E ratiox
1.118
1.288
1.539
1.551
1.502
1.586
1.602
1.847
1.836
1.856
0.790
1.836
1.568
19
0.361
Enterprise value$M
0.215
0.248
0.283
0.322
0.360
0.383
0.417
0.457
0.510
0.568
0.054
9.53%
10.66%
42
0.466
LT debt$M
0.367
0.382
0.349
0.377
0.329
0.336
0.296
0.267
0.247
0.252
0.407
(5.22%)
(3.43%)
77
Revenue
$0.517M
3.45%
1.00×
Cost of revenue
$0.316M
3.82%
1.04×
Operating expenses
$0.092M
3.00%
0.96×
Spread over hurdle
(1.69%)