6.526
Revenue$M
20.83
21.19
21.31
21.91
22.46
22.45
22.46
22.28
22.66
22.66
7.184
0.18%
0.78%
36
25.76
Revenue growth%
8.82
9.56
7.00
6.15
5.28
3.89
1.28
3.79
3.23
4.89
7.33
3.79
5.08
74
14.63
Gross margin%
6.04
3.78
3.49
5.72
6.22
6.32
6.32
9.18
10.65
8.67
10.53
8.67
6.27
26
8.13
Operating margin%
20.72
18.21
19.34
20.55
19.78
17.97
18.50
18.87
16.00
15.82
16.95
17.97
18.69
21
19.19
Net margin%
28.49
28.18
28.53
27.19
26.49
25.80
27.29
27.81
28.50
31.42
19.83
27.81
28.00
24
37.85
P/E ratio (avg)x
51.53
60.42
61.75
64.08
64.43
63.77
63.13
61.35
65.90
77.52
24.03
63.77
63.45
95
19.76
EV/EBITx
16.60
17.52
19.44
18.97
20.17
19.31
20.34
24.07
23.49
26.55
7.868
23.49
19.80
48
5.40
FCF yield (avg)%
24.13
22.32
20.06
18.10
18.78
16.07
15.36
16.61
14.81
12.46
14.61
15.36
17.35
45
17.79
FCF margin%
21.27
21.70
20.22
18.74
17.06
15.01
12.46
11.71
9.10
11.43
20.37
11.71
16.03
48
1.422
FCF / Net incomex
0.465
0.524
0.536
0.563
0.656
0.761
0.874
0.883
1.035
1.138
1.291
0.883
0.709
90
5.41
ROIC%
8.70
9.74
7.97
6.26
9.21
7.44
7.67
10.27
9.38
10.13
11.90
9.38
8.96
42
16.85
Return on equity%
4.20
3.76
3.70
2.24
2.92
4.94
2.93
5.63
4.39
2.99
14.20
4.39
3.73
44
9.56
Return on assets%
12.16
9.32
8.41
5.49
5.79
7.54
5.68
6.67
6.83
6.93
21.50
6.83
6.88
80
0.28
EPS$
0.33
0.35
0.40
0.44
0.50
0.56
0.52
0.55
0.61
0.69
0.30
6.89%
9.31%
—
16.69
EPS growth%
10.92
11.04
12.57
10.50
11.22
13.90
16.26
15.07
12.28
11.43
15.69
13.90
11.85
67
0.25
Bookvalue per sh$
0.32
0.35
0.42
0.47
0.56
0.66
0.64
0.65
0.64
0.69
0.15
4.38%
9.33%
—
0.21
FCF per share$
0.09
0.08
0.08
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.10
(2.99%)
(5.64%)
—
0.15
Dividend per sh$
0.46
0.47
0.48
0.56
0.59
0.61
0.61
0.62
0.65
0.77
0.19
5.52%
6.95%
—
10.19
Div yield (avg)%
15.98
16.47
14.64
14.80
16.16
16.09
18.02
18.95
21.76
21.02
10.34
18.95
16.31
67
4.07
Payout ratio%
23.93
21.38
21.86
22.66
20.82
21.72
19.44
18.58
21.03
18.39
10.40
19.44
21.20
56
46.98
Shares (diluted)M
39.12
43.67
49.00
47.02
49.91
54.18
58.24
55.26
60.08
54.13
46.37
1.64%
3.05%
16
14.71
Buyback yield%
12.57
13.32
12.74
13.99
13.04
14.39
11.43
10.88
8.22
10.60
13.99
10.88
12.65
94
1.472
D/E ratiox
1.309
1.349
1.228
1.132
1.082
1.154
1.253
1.294
1.251
1.210
1.079
1.251
1.240
6
17.10
Enterprise value$M
23.66
23.21
21.89
23.11
25.80
23.14
21.56
22.51
24.00
26.28
16.56
0.37%
0.20%
78
27.27
LT debt$M
3.479
3.258
3.683
3.831
3.759
3.561
3.498
3.717
4.186
3.894
3.505
0.71%
1.05%
36
Revenue
$22.66M
0.78%
1.00×
Cost of revenue
$14.98M
0.82%
1.00×
Operating expenses
$3.925M
0.46%
0.97×