0.042
Revenue$M
0.063
0.063
0.063
0.062
0.062
0.063
0.063
0.065
0.065
0.067
0.045
1.52%
0.83%
34
25.47
Revenue growth%
5.65
7.09
8.45
10.56
9.44
10.84
9.61
11.98
9.97
11.81
11.14
10.84
9.79
78
4.50
Gross margin%
7.32
5.77
8.16
5.52
8.17
9.84
8.42
10.33
7.42
7.64
11.72
8.42
7.90
21
21.01
Operating margin%
14.70
16.84
18.77
20.58
19.37
20.31
21.65
21.35
19.09
21.13
13.95
21.13
19.84
66
9.87
Net margin%
3.13
4.73
5.90
6.26
3.99
1.51
4.04
5.66
3.16
3.61
2.30
3.61
4.01
33
12.43
P/E ratio (avg)x
45.02
43.89
49.28
56.48
59.28
67.76
79.77
86.69
97.47
113.1
32.76
86.69
63.52
42
14.06
EV/EBITx
12.62
13.91
12.71
12.22
12.18
13.16
11.93
12.62
13.01
13.92
18.96
13.01
12.66
33
25.29
FCF yield (avg)%
6.69
9.50
9.51
9.56
8.40
6.14
9.06
9.93
8.41
8.41
10.57
8.41
8.74
18
25.44
FCF margin%
36.22
34.59
37.05
35.06
34.90
32.39
29.92
28.53
25.85
25.70
13.33
28.53
33.49
30
0.340
FCF / Net incomex
0.530
0.495
0.466
0.421
0.471
0.531
0.522
0.489
0.448
0.488
1.554
0.489
0.489
90
8.12
ROIC%
16.24
15.17
13.46
15.43
16.90
19.83
18.78
18.79
18.03
15.48
19.69
18.78
16.57
9
18.72
Return on equity%
35.51
37.67
40.32
38.67
37.68
38.55
38.37
38.64
41.43
43.93
19.90
38.64
38.60
80
28.72
Return on assets%
11.20
11.66
12.42
9.88
8.50
8.26
8.14
10.07
10.69
7.98
3.40
8.26
9.97
73
0.02
EPS$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
(0.01%)
(0.14%)
—
27.65
EPS growth%
34.27
33.84
32.77
32.59
29.76
28.30
30.64
32.30
34.33
36.18
24.24
32.30
32.68
28
0.04
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(3.89%)
(1.69%)
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
3.26%
0.55%
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(1.07%)
0.89%
—
16.74
Div yield (avg)%
21.14
20.86
21.62
20.54
21.98
24.36
21.85
24.47
21.66
23.74
3.72
23.74
21.75
46
2.24
Payout ratio%
24.15
25.71
25.00
25.16
28.10
31.09
30.78
33.31
31.41
30.03
19.09
31.09
29.07
21
1.562
Shares (diluted)M
1.450
1.317
1.385
1.203
1.143
1.118
1.108
1.220
1.274
1.342
1.541
3.26%
(1.76%)
16
18.63
Buyback yield%
21.15
19.04
19.94
22.78
23.48
24.11
23.15
21.71
20.02
17.90
25.18
21.71
21.43
15
1.680
D/E ratiox
1.184
1.176
1.309
1.488
1.507
1.648
1.892
1.888
2.199
2.252
0.125
1.892
1.578
44
0.020
Enterprise value$M
0.068
0.069
0.082
0.087
0.092
0.105
0.106
0.124
0.141
0.156
0.026
11.03%
10.51%
23
0.026
LT debt$M
0.016
0.019
0.022
0.025
0.027
0.031
0.036
0.037
0.037
0.037
0.018
6.93%
9.37%
66
Revenue
$0.067M
0.83%
1.00×
Cost of revenue
$0.043M
0.71%
0.99×
Operating expenses
$0.010M
1.17%
1.03×
Cash and investments
15.65%
Spread over hurdle
17.92%