0.074
Revenue$M
0.143
0.141
0.144
0.148
0.148
0.147
0.149
0.149
0.152
0.078
0.083
0.57%
0.86%
64
28.33
Revenue growth%
29.26
26.90
26.44
23.49
25.06
23.42
25.79
25.42
23.26
5.02
10.82
25.06
25.61
74
9.73
Gross margin%
0.40
0.91
1.70
0.40
0.44
2.73
2.58
5.05
6.10
7.64
9.32
2.73
1.31
39
29.05
Operating margin%
12.62
11.46
14.26
11.83
10.57
13.29
10.38
11.75
9.49
14.35
20.26
10.57
11.79
65
11.49
Net margin%
22.33
24.44
22.72
22.04
23.54
22.30
20.98
23.46
24.11
15.51
18.60
23.46
22.86
76
24.90
P/E ratio (avg)x
23.07
22.02
20.99
19.86
19.66
20.96
22.23
26.29
25.66
21.39
30.25
22.23
22.13
27
27.85
EV/EBITx
16.07
17.47
16.86
19.08
21.49
21.64
23.22
23.39
27.20
17.35
21.10
23.22
20.28
85
7.97
FCF yield (avg)%
7.43
8.83
6.95
5.02
3.84
1.59
0.40
0.62
2.66
5.01
26.00
1.59
4.43
8
22.65
FCF margin%
27.65
25.58
26.06
23.84
24.10
22.59
22.43
21.84
24.72
9.23
21.06
22.59
24.41
66
0.610
FCF / Net incomex
0.421
0.479
0.543
0.539
0.526
0.548
0.552
0.525
0.572
0.271
1.132
0.548
0.533
38
23.05
ROIC%
15.14
15.00
16.62
15.46
17.18
14.48
13.40
13.51
14.64
8.74
23.23
14.48
14.82
16
7.52
Return on equity%
23.03
24.94
26.04
25.41
23.83
24.62
24.10
26.77
26.87
3.22
14.79
24.62
25.05
23
23.25
Return on assets%
3.45
3.89
5.42
5.77
6.14
4.24
2.99
3.62
2.87
9.67
6.49
3.62
4.06
28
0.09
EPS$
0.06
0.06
0.07
0.07
0.08
0.09
0.10
0.11
0.12
0.10
0.11
11.29%
9.35%
—
27.02
EPS growth%
26.42
24.42
26.53
25.26
25.22
27.83
26.82
27.92
29.10
24.40
24.41
27.83
26.47
30
0.10
Bookvalue per sh$
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.18
(0.73%)
(2.03%)
—
0.18
FCF per share$
0.05
0.05
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.16
0.05
1.53%
(1.14%)
—
0.15
Dividend per sh$
0.08
0.09
0.09
0.09
0.11
0.11
0.12
0.12
0.13
0.03
0.13
6.65%
5.82%
—
29.67
Div yield (avg)%
28.81
26.01
25.10
24.95
24.26
22.39
21.87
24.10
26.23
12.91
3.39
24.10
25.03
91
25.70
Payout ratio%
18.77
17.63
20.20
18.25
17.11
19.34
20.62
22.12
24.42
9.18
28.54
20.62
19.34
13
0.521
Shares (diluted)M
0.726
0.786
0.747
0.765
0.879
0.887
1.029
0.993
0.979
0.499
0.519
5.07%
4.32%
44
20.34
Buyback yield%
21.58
19.77
20.87
22.77
23.58
24.60
25.84
27.37
25.63
10.72
23.81
25.63
23.18
15
1.261
D/E ratiox
1.264
1.365
1.597
1.812
1.979
2.329
2.441
2.728
2.993
0.908
0.961
2.441
1.896
46
0.116
Enterprise value$M
0.080
0.087
0.084
0.081
0.075
0.069
0.067
0.075
0.076
0.142
0.087
(1.29%)
(2.15%)
60
0.018
LT debt$M
0.172
0.188
0.212
0.231
0.251
0.294
0.311
0.367
0.389
0.063
0.023
10.97%
10.76%
41
Revenue
$0.152M
0.86%
1.00×
Cost of revenue
$0.088M
0.90%
1.00×
Operating expenses
$0.030M
1.08%
1.02×
Cash and investments
15.71%
Goodwill & intangibles
15.68%
Spread over hurdle
(2.53%)