0.560
Revenue$M
0.806
0.825
0.849
0.863
0.859
0.853
0.867
0.867
0.876
0.863
0.576
0.11%
0.56%
74
5.39
Revenue growth%
17.75
18.84
19.13
22.08
24.04
26.54
23.54
22.86
24.16
21.84
26.81
23.54
22.47
39
25.13
Gross margin%
13.65
11.36
9.44
6.94
4.49
6.12
9.05
7.28
5.74
8.67
14.91
7.28
7.98
37
15.88
Operating margin%
6.04
7.39
8.32
7.18
9.86
10.06
10.73
12.49
9.96
7.21
28.85
10.06
9.09
87
11.52
Net margin%
2.12
3.20
1.49
0.40
1.99
1.47
2.65
0.40
0.40
3.08
24.31
1.47
1.74
13
10.32
P/E ratio (avg)x
9.863
10.12
10.27
11.18
12.58
13.14
15.07
17.73
17.12
17.87
25.31
17.12
12.86
21
25.21
EV/EBITx
25.42
28.88
29.65
32.75
34.24
37.24
38.97
38.45
42.25
45.78
14.96
38.97
35.74
10
21.88
FCF yield (avg)%
13.24
15.53
12.95
12.98
13.24
12.10
14.46
15.69
18.19
20.97
22.67
15.69
13.85
17
14.27
FCF margin%
23.04
21.95
21.92
18.98
18.73
16.67
16.54
19.47
22.29
21.56
23.77
19.47
20.51
31
0.182
FCF / Net incomex
0.920
0.936
0.975
1.062
1.031
1.124
1.258
1.336
1.533
1.788
1.783
1.336
1.093
43
26.90
ROIC%
28.82
29.25
29.91
27.99
28.59
25.61
23.74
22.66
20.98
21.67
6.96
22.66
26.80
68
5.72
Return on equity%
17.08
14.08
13.85
15.14
12.63
12.32
11.54
9.90
7.52
4.90
20.40
9.90
12.48
57
5.68
Return on assets%
29.34
30.58
32.37
30.29
31.06
29.05
31.79
31.14
29.48
26.87
13.02
29.48
30.44
26
0.13
EPS$
0.30
0.34
0.37
0.41
0.46
0.47
0.53
0.54
0.59
0.60
0.14
5.35%
9.26%
—
17.25
EPS growth%
16.28
14.50
14.00
12.95
12.96
13.91
11.76
9.86
11.81
10.44
28.05
11.76
12.95
33
0.18
Bookvalue per sh$
0.13
0.14
0.15
0.17
0.17
0.17
0.15
0.15
0.17
0.19
0.16
2.06%
2.92%
—
0.29
FCF per share$
0.11
0.12
0.12
0.12
0.13
0.12
0.12
0.13
0.14
0.15
0.06
3.98%
2.28%
—
0.06
Dividend per sh$
0.25
0.28
0.31
0.32
0.32
0.35
0.36
0.40
0.45
0.45
0.17
6.83%
6.61%
—
13.92
Div yield (avg)%
3.44
5.05
5.93
4.93
2.65
0.96
1.48
0.40
2.40
3.50
3.28
1.48
3.04
20
16.76
Payout ratio%
30.46
29.15
28.93
26.68
29.15
27.79
26.25
24.66
26.13
23.41
12.45
26.13
27.23
27
1.271
Shares (diluted)M
1.787
2.024
2.091
2.140
2.051
1.908
1.873
2.108
2.084
2.346
1.254
2.73%
3.99%
75
13.07
Buyback yield%
26.37
25.47
27.75
28.32
28.35
27.06
29.42
29.78
28.14
29.34
27.36
29.34
28.23
6
0.130
D/E ratiox
1.270
1.411
1.440
1.704
1.943
2.078
2.393
2.672
3.047
3.438
0.162
2.672
2.011
13
0.092
Enterprise value$M
0.314
0.280
0.268
0.289
0.274
0.237
0.203
0.217
0.192
0.170
0.366
(9.05%)
(6.95%)
70
0.068
LT debt$M
0.450
0.487
0.533
0.510
0.514
0.553
0.496
0.474
0.507
0.442
0.394
(2.95%)
0.40%
10
Revenue
$0.863M
0.56%
1.00×
Cost of revenue
$0.501M
0.15%
0.96×
Operating expenses
$0.186M
1.44%
1.09×
Goodwill & intangibles
15.38%
Spread over hurdle
(4.06%)