1.066
Revenue$M
0.772
0.839
0.887
0.942
1.012
1.072
1.161
1.251
1.318
1.437
1.177
7.26%
7.28%
10
20.35
Revenue growth%
17.92
15.10
17.92
16.62
13.90
11.83
11.23
13.08
13.33
11.25
29.58
11.83
13.61
39
3.21
Gross margin%
7.36
7.04
7.23
4.38
3.71
2.64
4.13
5.75
2.88
1.97
5.41
2.88
4.25
78
6.18
Operating margin%
24.83
25.75
26.15
27.12
28.36
26.80
27.41
27.40
24.84
22.27
27.47
26.80
26.48
20
7.67
Net margin%
23.41
21.80
24.57
27.38
27.39
25.33
23.33
22.84
24.39
26.98
4.40
24.39
24.48
19
16.31
P/E ratio (avg)x
19.72
18.35
17.90
17.68
19.47
19.11
18.73
20.10
21.36
23.34
22.01
20.10
19.29
95
9.392
EV/EBITx
15.49
14.67
14.33
15.68
16.47
15.29
14.73
14.94
14.77
12.88
18.38
14.77
14.86
53
24.66
FCF yield (avg)%
3.48
3.64
3.05
3.36
4.35
3.49
2.30
0.40
0.40
0.40
29.43
0.40
3.21
42
8.42
FCF margin%
19.21
20.26
17.98
15.65
15.85
16.87
14.36
13.66
14.01
13.64
3.05
14.01
15.75
79
0.743
FCF / Net incomex
2.333
2.285
2.408
2.718
3.147
3.178
3.583
3.467
3.584
3.802
0.205
3.583
3.162
9
17.76
ROIC%
16.03
14.41
15.63
14.86
16.08
15.65
14.53
12.58
13.31
10.94
4.94
13.31
14.70
77
20.39
Return on equity%
6.30
7.17
6.09
4.44
4.40
6.53
7.73
9.36
11.03
12.61
14.97
9.36
6.85
56
20.74
Return on assets%
17.38
19.20
22.12
24.83
24.64
26.28
23.90
25.97
23.91
25.37
15.18
25.37
24.28
49
0.18
EPS$
0.07
0.07
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.06
0.20
(0.67%)
(1.11%)
—
20.86
EPS growth%
21.54
21.22
23.17
22.61
21.77
23.09
20.55
23.36
23.14
20.50
5.41
23.09
22.19
93
0.14
Bookvalue per sh$
0.14
0.14
0.14
0.15
0.18
0.17
0.19
0.21
0.20
0.24
0.19
5.83%
5.34%
—
0.19
FCF per share$
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.08
0.06
0.55%
1.06%
—
0.09
Dividend per sh$
0.19
0.18
0.20
0.23
0.23
0.27
0.29
0.32
0.32
0.36
0.03
9.13%
6.09%
—
14.12
Div yield (avg)%
33.33
35.80
33.31
32.81
32.79
33.72
36.18
39.05
38.59
39.97
14.01
38.59
34.76
70
10.14
Payout ratio%
10.11
11.46
11.23
14.01
12.13
9.99
7.01
8.36
10.03
10.91
16.22
9.99
10.51
5
2.104
Shares (diluted)M
1.664
1.626
1.626
1.642
1.483
1.542
1.647
1.415
1.209
1.168
2.071
(4.66%)
(3.63%)
49
29.00
Buyback yield%
9.96
11.71
9.84
8.64
5.65
4.63
4.57
2.93
2.53
3.53
5.88
3.53
5.14
47
1.232
D/E ratiox
1.662
1.549
1.705
1.793
1.644
1.497
1.454
1.641
1.549
1.605
0.457
1.549
1.623
18
0.718
Enterprise value$M
1.595
1.871
2.128
2.176
2.456
2.565
2.489
2.892
3.208
3.478
0.293
7.21%
8.45%
53
1.101
LT debt$M
1.071
0.999
1.063
1.010
0.907
0.946
0.908
0.769
0.733
0.688
1.299
(5.37%)
(3.94%)
49
Revenue
$1.437M
7.28%
1.00×
Cost of revenue
$0.668M
7.42%
1.01×
Operating expenses
$0.284M
6.79%
0.96×
Goodwill & intangibles
16.46%