0.399
Revenue$M
0.538
0.588
0.640
0.699
0.762
0.799
0.856
0.900
0.972
1.043
0.418
6.46%
7.32%
39
10.68
Revenue growth%
6.09
7.25
5.60
6.47
6.03
7.87
9.12
7.29
9.11
12.11
7.25
9.11
7.27
71
11.74
Gross margin%
9.73
11.79
9.57
7.48
6.52
4.38
2.79
3.11
4.21
6.54
4.59
4.21
6.53
51
26.86
Operating margin%
10.57
12.51
14.14
15.60
16.65
17.72
16.05
15.25
17.96
18.14
13.59
17.72
15.82
64
3.74
Net margin%
22.58
22.30
22.59
22.56
20.57
22.57
22.06
21.26
21.66
21.98
5.05
21.98
22.18
50
19.29
P/E ratio (avg)x
25.00
24.17
27.02
29.62
31.25
32.45
35.12
34.18
38.29
42.13
29.62
35.12
31.85
34
20.70
EV/EBITx
11.42
11.89
10.86
9.806
10.56
10.91
10.87
10.60
10.34
10.94
35.76
10.87
10.87
9
29.90
FCF yield (avg)%
19.24
21.41
20.69
19.72
19.49
21.91
23.88
25.33
27.74
25.53
22.90
25.33
21.66
54
26.26
FCF margin%
11.41
9.07
8.37
6.32
8.39
9.38
7.65
7.00
8.11
6.71
4.66
7.65
8.24
70
0.350
FCF / Net incomex
1.378
1.299
1.438
1.412
1.444
1.389
1.336
1.313
1.359
1.559
1.573
1.359
1.383
70
12.01
ROIC%
11.13
11.64
14.36
12.01
13.59
13.96
13.46
13.32
10.55
8.48
7.76
13.32
12.67
16
23.91
Return on equity%
29.27
29.15
30.34
28.94
30.12
31.86
32.64
30.39
30.61
31.12
22.80
31.12
30.36
10
20.74
Return on assets%
21.52
24.50
26.10
28.53
30.61
31.15
33.15
36.03
34.79
34.65
6.02
34.65
30.88
56
0.25
EPS$
0.26
0.29
0.31
0.30
0.32
0.32
0.34
0.37
0.35
0.36
0.28
2.93%
2.94%
—
16.40
EPS growth%
8.55
9.37
8.68
11.55
12.57
9.61
7.17
8.79
9.08
7.05
29.83
8.79
8.93
12
0.05
Bookvalue per sh$
0.39
0.37
0.38
0.41
0.48
0.51
0.55
0.58
0.59
0.66
0.09
6.51%
6.70%
—
0.28
FCF per share$
0.31
0.31
0.33
0.31
0.32
0.36
0.36
0.38
0.41
0.42
0.05
5.54%
3.45%
—
0.07
Dividend per sh$
0.29
0.27
0.26
0.31
0.32
0.29
0.31
0.33
0.31
0.32
0.23
0.02%
2.11%
—
8.85
Div yield (avg)%
14.31
14.37
15.71
15.43
14.54
14.15
16.61
14.38
13.75
15.19
12.41
14.38
14.46
86
18.55
Payout ratio%
3.67
3.98
4.14
5.47
5.82
5.38
8.14
7.88
7.89
10.56
6.49
7.89
5.64
12
0.636
Shares (diluted)M
0.695
0.608
0.527
0.484
0.461
0.430
0.469
0.486
0.426
0.455
0.651
(0.25%)
(3.48%)
83
11.12
Buyback yield%
9.70
7.71
5.37
3.94
5.42
2.92
1.18
1.70
0.40
0.40
23.39
1.18
3.43
67
0.608
D/E ratiox
1.702
1.738
1.555
1.650
1.828
1.966
1.751
1.784
1.585
1.505
0.144
1.751
1.720
65
0.368
Enterprise value$M
0.997
0.974
0.915
0.995
1.106
1.072
1.059
1.138
1.261
1.352
0.069
4.09%
4.20%
32
0.827
LT debt$M
0.219
0.235
0.241
0.212
0.198
0.209
0.200
0.183
0.177
0.184
0.040
(1.49%)
(1.48%)
45
Revenue
$1.043M
7.32%
1.00×
Cost of revenue
$0.461M
7.06%
0.98×
Operating expenses
$0.241M
7.02%
0.97×
Goodwill & intangibles
15.49%
Spread over hurdle
(0.21%)