0.063
Revenue$M
0.148
0.154
0.164
0.169
0.175
0.182
0.196
0.208
0.214
0.219
0.069
4.68%
4.66%
60
25.69
Revenue growth%
3.57
2.41
0.40
0.82
1.38
0.40
0.71
3.17
4.73
5.53
13.27
3.17
1.90
86
21.84
Gross margin%
9.53
10.35
9.10
10.04
10.05
10.15
7.72
8.18
8.25
6.77
14.45
8.18
9.31
86
16.03
Operating margin%
12.50
13.23
15.46
12.53
15.23
13.69
11.64
14.14
16.47
13.97
20.17
13.97
13.83
55
6.99
Net margin%
12.26
14.44
12.71
10.35
9.79
11.61
12.94
11.82
9.59
10.45
23.30
11.61
11.72
66
19.41
P/E ratio (avg)x
42.53
46.55
44.54
51.23
48.85
52.55
60.11
57.15
53.36
51.04
14.47
53.36
51.14
59
15.89
EV/EBITx
37.96
44.01
44.73
51.35
54.05
61.69
63.80
73.10
69.65
77.48
18.60
69.65
57.87
68
18.50
FCF yield (avg)%
18.18
19.04
16.61
16.54
18.29
19.26
22.09
19.49
22.04
21.16
19.19
21.16
19.15
46
7.93
FCF margin%
7.02
9.38
7.17
9.65
10.32
7.64
5.67
7.07
9.63
9.39
26.39
7.64
8.51
26
0.981
FCF / Net incomex
1.457
1.357
1.274
1.156
1.056
1.001
0.980
0.902
0.864
0.908
0.396
0.908
1.029
36
12.87
ROIC%
25.09
25.12
23.29
21.64
24.57
22.73
25.12
24.74
26.60
26.94
21.81
25.12
24.91
12
24.24
Return on equity%
11.39
11.61
13.75
14.80
11.83
12.87
10.32
11.66
8.85
7.43
3.63
10.32
11.63
57
7.41
Return on assets%
26.53
27.76
27.57
24.59
26.80
24.06
25.24
25.85
23.66
24.63
2.54
24.63
25.55
70
0.14
EPS$
0.20
0.21
0.22
0.25
0.24
0.26
0.28
0.32
0.37
0.36
0.14
8.36%
6.65%
—
15.86
EPS growth%
14.54
13.07
12.32
10.65
8.56
11.14
11.62
8.69
6.28
3.46
2.94
8.69
10.90
19
0.10
Bookvalue per sh$
0.22
0.23
0.25
0.25
0.27
0.26
0.29
0.33
0.35
0.40
0.13
8.54%
8.41%
—
0.02
FCF per share$
0.09
0.09
0.08
0.07
0.08
0.08
0.07
0.08
0.08
0.09
0.05
2.46%
(0.12%)
—
0.14
Dividend per sh$
0.12
0.13
0.13
0.13
0.12
0.13
0.13
0.14
0.13
0.13
0.08
2.59%
0.65%
—
24.62
Div yield (avg)%
16.11
17.49
19.88
21.49
23.16
25.93
28.72
27.29
24.95
22.56
20.55
25.93
22.86
72
29.40
Payout ratio%
31.21
28.28
28.69
31.42
29.62
29.22
30.48
31.40
29.48
28.74
5.96
29.48
29.55
88
0.937
Shares (diluted)M
1.406
1.348
1.270
1.455
1.414
1.440
1.344
1.364
1.372
1.433
0.934
0.26%
1.16%
24
29.59
Buyback yield%
14.57
15.65
17.98
20.30
23.30
22.82
25.52
24.61
23.02
25.48
23.51
24.61
22.92
81
1.265
D/E ratiox
0.213
0.201
0.212
0.192
0.176
0.157
0.149
0.132
0.129
0.137
0.163
0.137
0.166
10
0.109
Enterprise value$M
0.029
0.028
0.029
0.029
0.028
0.025
0.026
0.025
0.026
0.023
0.109
(3.72%)
(1.80%)
91
0.081
LT debt$M
0.071
0.077
0.085
0.090
0.103
0.096
0.100
0.093
0.086
0.085
0.167
(3.88%)
0.96%
76
Revenue
$0.219M
4.66%
1.00×
Cost of revenue
$0.154M
4.66%
1.00×
Operating expenses
$0.033M
5.62%
1.10×
Spread over hurdle
(4.36%)