0.989
Revenue$M
5.389
5.547
5.551
5.556
5.515
5.440
5.354
5.440
5.526
5.550
1.056
0.13%
0.51%
56
5.80
Revenue growth%
19.99
17.05
16.54
17.77
19.81
18.93
19.51
18.46
19.16
16.98
9.24
18.93
18.70
17
9.78
Gross margin%
17.14
16.49
15.21
16.76
17.99
19.33
21.99
22.41
23.06
23.92
23.35
22.41
18.66
79
19.39
Operating margin%
20.05
19.41
19.27
19.82
18.36
17.12
19.76
21.26
19.33
16.62
19.27
19.33
19.37
80
4.21
Net margin%
35.11
36.14
35.75
38.03
40.61
40.72
37.92
37.27
35.42
34.39
23.80
37.27
36.71
33
13.29
P/E ratio (avg)x
28.29
27.42
27.22
31.39
31.46
30.43
31.79
36.73
41.05
41.00
26.60
36.73
31.43
70
37.73
EV/EBITx
30.08
32.02
34.00
37.12
39.20
39.79
43.26
39.84
44.07
45.24
9.304
43.26
39.50
58
27.39
FCF yield (avg)%
6.22
4.99
6.84
5.69
6.67
4.08
4.90
2.98
4.04
6.75
21.71
4.08
5.34
42
2.25
FCF margin%
32.29
33.88
33.77
31.60
31.43
34.38
36.14
34.16
31.66
32.82
24.78
34.16
33.29
27
1.372
FCF / Net incomex
1.047
1.128
1.149
1.324
1.273
1.366
1.559
1.497
1.369
1.251
1.638
1.369
1.298
70
2.15
ROIC%
2.15
1.36
4.07
3.35
1.24
0.40
0.42
2.48
1.25
1.84
5.85
1.25
1.60
16
21.67
Return on equity%
9.14
11.11
9.09
6.61
4.52
2.77
3.05
3.11
6.06
4.32
15.49
3.11
5.29
39
2.20
Return on assets%
24.27
26.50
26.19
29.02
27.44
27.95
30.00
29.45
30.11
29.96
28.13
29.96
28.48
78
0.34
EPS$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.37
(2.22%)
(3.46%)
—
20.55
EPS growth%
1.75
0.40
2.36
1.96
0.40
2.95
0.40
0.40
0.40
0.40
2.87
0.40
0.40
77
0.35
Bookvalue per sh$
0.18
0.20
0.22
0.25
0.25
0.25
0.25
0.25
0.27
0.28
0.10
2.08%
5.17%
—
0.10
FCF per share$
0.36
0.33
0.37
0.42
0.48
0.45
0.43
0.49
0.48
0.55
0.38
2.91%
3.85%
—
0.40
Dividend per sh$
0.39
0.40
0.46
0.47
0.51
0.58
0.58
0.56
0.63
0.63
0.07
4.08%
5.76%
—
8.23
Div yield (avg)%
1.66
3.60
1.46
2.13
1.41
1.84
3.17
0.72
0.40
1.82
6.06
1.82
1.74
7
24.16
Payout ratio%
2.22
4.79
2.52
1.57
4.07
4.30
4.30
5.36
6.01
4.68
20.46
4.68
4.30
67
6.808
Shares (diluted)M
6.713
7.301
6.626
5.933
5.731
5.982
6.459
6.957
6.747
6.917
6.521
3.83%
1.41%
79
13.73
Buyback yield%
16.40
16.58
15.93
16.10
18.59
20.95
19.04
20.54
21.31
19.59
14.88
20.54
18.82
58
0.379
D/E ratiox
2.141
2.167
1.994
2.007
2.048
1.974
2.081
2.229
2.400
2.427
0.799
2.229
2.111
44
0.301
Enterprise value$M
3.505
3.259
3.421
3.274
3.432
3.312
3.451
3.313
3.364
3.309
1.177
(0.73%)
(0.80%)
86
1.313
LT debt$M
2.635
2.474
2.578
2.595
2.554
2.590
2.447
2.337
1.992
1.703
0.462
(7.79%)
(3.86%)
52
Revenue
$5.550M
0.51%
1.00×
Cost of revenue
$2.788M
0.17%
0.97×
Operating expenses
$0.833M
1.23%
1.07×
Spread over hurdle
19.28%