0.051
Revenue$M
0.106
0.112
0.120
0.129
0.135
0.140
0.148
0.159
0.165
0.177
0.055
5.47%
5.86%
77
16.57
Revenue growth%
28.90
28.25
26.04
26.93
29.66
28.28
27.10
25.86
26.41
25.05
25.78
26.41
27.01
36
21.00
Gross margin%
16.80
14.64
16.66
18.03
16.08
17.80
18.19
15.24
16.22
15.65
9.04
16.22
16.44
86
8.51
Operating margin%
19.44
21.25
18.26
17.90
17.97
17.43
19.60
17.74
15.63
17.62
5.50
17.62
17.93
46
17.56
Net margin%
19.63
17.39
16.95
15.01
15.90
16.88
14.68
17.37
15.42
17.33
26.08
16.88
16.92
28
25.05
P/E ratio (avg)x
34.64
33.76
35.17
40.13
45.41
44.83
43.99
49.47
48.96
55.82
20.46
48.96
44.41
11
25.78
EV/EBITx
14.59
15.51
15.51
17.13
16.67
16.58
17.19
19.46
20.88
24.08
22.96
19.46
16.90
55
19.71
FCF yield (avg)%
23.85
21.91
23.21
25.92
23.65
23.34
21.03
21.32
23.99
24.21
7.34
23.34
23.49
10
15.34
FCF margin%
16.99
19.32
16.56
19.20
21.32
20.41
18.58
18.67
19.71
20.84
24.27
19.71
19.26
69
0.375
FCF / Net incomex
1.081
1.173
1.083
1.181
1.306
1.226
1.279
1.329
1.191
1.176
1.739
1.226
1.186
76
27.42
ROIC%
28.46
30.98
30.77
32.68
31.48
30.68
29.07
30.33
32.12
34.54
17.66
30.68
30.87
80
2.02
Return on equity%
9.80
10.21
7.32
6.06
7.77
9.56
8.38
5.72
5.80
7.45
28.76
7.45
7.61
95
22.79
Return on assets%
23.63
22.96
23.06
22.84
19.96
19.61
20.22
18.17
16.85
15.44
19.85
18.17
20.09
48
0.06
EPS$
0.06
0.06
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
(2.08%)
1.28%
—
6.10
EPS growth%
11.06
11.86
12.16
13.70
11.14
10.18
10.87
13.21
15.08
13.28
16.66
13.21
12.01
74
0.10
Bookvalue per sh$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.13
3.23%
0.80%
—
0.07
FCF per share$
0.16
0.15
0.16
0.15
0.17
0.16
0.17
0.18
0.17
0.16
0.04
(0.54%)
(0.01%)
—
0.02
Dividend per sh$
0.16
0.16
0.18
0.21
0.21
0.25
0.26
0.28
0.30
0.32
0.02
8.42%
8.17%
—
27.43
Div yield (avg)%
28.11
30.58
31.65
32.37
29.92
28.76
31.09
29.07
28.16
26.28
18.37
28.76
29.50
66
13.87
Payout ratio%
34.16
35.02
33.10
32.44
33.56
35.91
38.12
35.77
35.63
35.30
13.33
35.77
35.16
17
0.678
Shares (diluted)M
1.150
1.222
1.234
1.242
1.366
1.374
1.583
1.698
1.760
1.787
0.681
5.52%
5.43%
7
17.26
Buyback yield%
25.32
24.26
23.98
22.02
20.17
18.27
20.70
17.91
14.97
14.78
6.21
17.91
20.43
88
1.150
D/E ratiox
2.185
2.301
2.725
2.687
3.198
3.213
3.238
3.343
3.530
3.823
0.315
3.343
3.206
49
0.019
Enterprise value$M
0.168
0.156
0.159
0.162
0.158
0.160
0.185
0.181
0.179
0.201
0.063
4.91%
2.64%
69
0.189
LT debt$M
0.149
0.146
0.148
0.140
0.138
0.137
0.141
0.132
0.121
0.105
0.136
(5.20%)
(2.47%)
85
Revenue
$0.177M
5.86%
1.00×
Cost of revenue
$0.090M
5.74%
0.99×
Operating expenses
$0.039M
5.69%
0.98×
Cash and investments
17.36%