1.093
Revenue$M
0.994
1.090
1.161
1.247
1.328
1.454
1.546
1.637
1.807
1.916
1.210
7.60%
7.81%
94
23.82
Revenue growth%
19.63
20.25
20.10
18.58
20.08
17.38
16.68
18.54
18.08
16.69
15.21
17.38
18.56
39
21.58
Gross margin%
17.46
17.22
16.05
16.83
16.02
15.00
15.95
17.82
16.97
15.13
10.60
15.95
16.44
12
26.98
Operating margin%
25.00
22.24
24.07
24.48
26.84
27.22
26.09
26.37
23.93
24.05
14.12
26.09
24.74
90
22.48
Net margin%
2.89
0.40
1.71
4.38
3.58
6.33
8.11
5.72
7.58
9.66
26.17
7.58
5.05
93
29.86
P/E ratio (avg)x
44.35
51.51
50.11
50.57
50.50
53.40
55.07
57.84
58.88
55.67
11.45
55.67
52.45
53
9.530
EV/EBITx
18.32
18.96
18.36
16.59
16.56
17.61
18.34
17.76
16.36
15.05
29.94
17.61
17.68
56
23.33
FCF yield (avg)%
24.46
26.22
26.82
26.85
24.32
22.17
21.24
21.64
22.92
22.66
4.05
22.17
23.62
36
21.23
FCF margin%
2.55
2.09
0.63
0.43
0.68
3.54
1.54
1.20
0.40
2.01
11.06
1.54
1.37
18
0.550
FCF / Net incomex
1.320
1.533
1.580
1.572
1.806
1.862
2.151
2.069
2.416
2.740
1.705
2.151
1.834
12
5.59
ROIC%
18.29
15.53
14.62
14.53
12.74
10.35
10.92
13.54
14.32
13.85
26.65
13.54
14.08
12
5.09
Return on equity%
7.62
7.53
7.57
7.32
8.26
7.25
4.38
5.07
4.03
5.82
23.06
5.07
7.29
83
2.54
Return on assets%
13.27
11.18
11.30
11.87
9.17
10.28
11.90
9.26
10.09
8.91
6.69
10.09
10.73
16
0.25
EPS$
0.27
0.26
0.27
0.25
0.24
0.26
0.23
0.21
0.21
0.20
0.26
(3.67%)
(2.87%)
—
20.55
EPS growth%
16.41
15.74
16.26
15.28
16.06
15.09
15.42
15.49
16.16
13.94
18.04
15.42
15.62
94
0.13
Bookvalue per sh$
0.30
0.30
0.32
0.37
0.36
0.39
0.41
0.46
0.53
0.60
0.13
10.64%
8.10%
—
0.21
FCF per share$
0.12
0.12
0.12
0.14
0.14
0.16
0.16
0.18
0.18
0.20
0.34
7.93%
4.84%
—
0.25
Dividend per sh$
0.49
0.45
0.48
0.44
0.46
0.45
0.42
0.37
0.33
0.33
0.35
(6.64%)
(3.58%)
—
15.45
Div yield (avg)%
14.64
13.52
13.10
10.95
8.37
11.14
12.31
11.17
12.56
10.60
24.53
11.17
11.74
93
17.99
Payout ratio%
0.40
0.40
0.87
2.06
2.53
1.26
0.40
2.17
0.67
0.40
11.60
0.67
0.77
20
2.522
Shares (diluted)M
2.486
2.368
2.189
2.127
1.967
2.066
2.165
2.392
2.207
2.024
2.603
0.57%
(2.05%)
31
14.38
Buyback yield%
22.21
19.64
19.12
19.84
18.11
18.93
18.83
21.06
23.07
25.67
26.71
21.06
19.74
48
0.875
D/E ratiox
0.905
0.999
1.120
1.125
1.223
1.229
1.424
1.612
1.524
1.467
0.578
1.467
1.226
13
1.789
Enterprise value$M
0.579
0.615
0.611
0.687
0.742
0.863
0.989
1.114
1.316
1.504
0.610
15.17%
10.96%
70
0.780
LT debt$M
1.927
2.137
2.299
2.385
2.685
2.608
2.518
2.520
2.549
2.524
1.780
(1.23%)
3.29%
74
Revenue
$1.916M
7.81%
1.00×
Cost of revenue
$1.073M
7.60%
0.98×
Operating expenses
$0.362M
8.22%
1.04×