0.596
Revenue$M
1.369
1.413
1.480
1.536
1.589
1.639
1.658
1.691
1.777
1.840
0.657
2.98%
3.20%
73
11.58
Revenue growth%
4.71
5.11
6.33
3.36
1.89
4.37
6.27
8.64
11.15
14.15
22.81
8.64
5.69
87
4.50
Gross margin%
11.34
12.99
14.84
16.77
18.44
19.85
19.77
20.44
22.08
24.96
27.21
20.44
19.11
68
28.71
Operating margin%
12.70
10.83
9.47
8.63
6.80
4.92
7.07
5.36
8.15
10.00
15.79
7.07
8.39
46
24.95
Net margin%
25.19
23.10
24.52
22.47
20.07
21.55
20.50
20.37
22.54
22.60
22.90
21.55
22.51
15
28.33
P/E ratio (avg)x
21.16
18.66
18.67
18.08
17.61
18.32
20.34
19.09
17.71
18.30
21.22
18.32
18.49
82
36.36
EV/EBITx
10.69
9.110
8.430
7.136
7.511
7.748
7.361
7.001
6.499
6.551
20.50
7.001
7.436
60
22.92
FCF yield (avg)%
25.19
22.32
23.19
22.86
23.63
21.07
20.00
19.41
21.95
22.78
22.55
21.07
22.55
57
26.25
FCF margin%
7.20
7.10
4.17
2.58
0.40
1.72
2.36
5.19
6.98
9.71
10.09
5.19
4.68
34
0.745
FCF / Net incomex
0.163
0.185
0.201
0.222
0.234
0.261
0.275
0.308
0.299
0.346
1.312
0.299
0.247
69
27.23
ROIC%
16.88
18.85
17.48
19.33
22.11
24.84
24.77
27.46
29.31
26.69
14.20
26.69
23.44
62
14.32
Return on equity%
5.83
8.67
8.65
9.12
8.42
7.59
8.51
11.34
11.09
8.95
27.47
8.95
8.66
75
5.42
Return on assets%
13.02
15.57
15.02
12.94
10.82
9.31
9.94
8.90
7.69
5.35
13.47
8.90
10.38
70
0.18
EPS$
0.34
0.35
0.36
0.38
0.39
0.39
0.45
0.45
0.53
0.63
0.18
10.27%
6.90%
—
26.99
EPS growth%
16.18
14.63
16.16
15.87
16.97
17.17
14.55
14.85
15.41
17.42
10.82
15.41
16.01
51
0.25
Bookvalue per sh$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.05
0.08
(0.82%)
(0.51%)
—
0.21
FCF per share$
0.22
0.20
0.23
0.24
0.25
0.25
0.26
0.26
0.29
0.27
0.09
1.99%
3.71%
—
0.23
Dividend per sh$
0.29
0.31
0.31
0.30
0.29
0.31
0.33
0.35
0.39
0.38
0.21
5.72%
4.03%
—
8.10
Div yield (avg)%
24.45
23.11
24.18
27.06
29.58
29.31
26.92
24.66
25.02
27.31
9.04
26.92
25.97
91
29.03
Payout ratio%
29.02
29.94
28.26
29.45
28.78
29.23
29.60
28.12
25.72
27.69
14.79
28.12
28.90
25
7.376
Shares (diluted)M
8.536
9.535
9.429
11.13
13.12
14.99
15.86
18.36
21.34
21.22
7.287
10.08%
10.18%
72
2.82
Buyback yield%
6.69
5.67
6.16
4.54
2.94
1.49
3.33
0.62
0.40
0.40
24.56
0.62
3.13
54
0.171
D/E ratiox
0.179
0.177
0.181
0.162
0.169
0.170
0.164
0.184
0.171
0.172
0.858
0.171
0.171
71
1.309
Enterprise value$M
1.614
1.550
1.751
1.893
1.782
1.716
1.623
1.735
1.721
1.837
0.503
0.61%
1.89%
32
1.750
LT debt$M
0.804
0.847
0.913
0.916
0.833
0.846
0.878
0.949
1.073
1.095
0.296
5.61%
4.32%
50
Revenue
$1.840M
3.20%
1.00×
Cost of revenue
$1.023M
3.04%
0.98×
Operating expenses
$0.360M
2.87%
0.97×
Spread over hurdle
(3.99%)