0.639
Revenue$M
0.745
0.767
0.794
0.806
0.828
0.863
0.902
0.913
0.921
0.917
0.666
2.07%
2.37%
34
26.52
Revenue growth%
21.04
19.91
20.21
19.31
16.98
14.40
17.08
16.33
13.90
12.45
12.97
14.40
17.03
22
24.20
Gross margin%
26.25
26.37
26.67
25.73
23.36
20.41
17.63
14.81
16.74
17.61
29.02
17.61
21.89
50
29.94
Operating margin%
12.89
12.20
11.26
9.76
7.41
4.91
7.06
5.18
7.18
4.79
29.83
5.18
7.30
8
12.97
Net margin%
26.75
24.36
27.03
25.95
27.22
25.11
25.11
26.76
29.14
27.65
19.13
26.76
26.76
64
11.32
P/E ratio (avg)x
27.79
28.67
29.05
32.94
34.29
33.35
32.11
30.82
34.42
37.61
27.52
33.35
32.52
16
36.31
EV/EBITx
32.30
31.19
34.66
38.50
39.34
43.11
43.15
49.01
58.07
58.18
10.60
49.01
41.22
28
5.62
FCF yield (avg)%
9.38
8.93
6.54
6.26
3.44
1.96
4.90
4.70
6.79
8.84
28.75
4.90
6.40
86
4.98
FCF margin%
6.40
7.01
6.79
7.77
7.81
7.84
7.19
4.75
2.87
5.16
23.27
5.16
6.90
26
0.777
FCF / Net incomex
1.157
1.199
1.217
1.176
1.136
0.986
0.883
0.844
0.777
0.735
0.749
0.844
1.061
88
21.63
ROIC%
2.41
0.40
0.40
1.46
0.40
0.40
0.40
3.13
1.27
0.40
16.95
0.40
0.40
76
2.76
Return on equity%
16.97
19.35
19.76
19.21
16.32
15.25
12.96
13.47
14.70
14.02
25.89
14.02
15.79
50
4.68
Return on assets%
13.62
16.19
14.33
12.61
14.78
16.68
17.47
17.98
18.68
16.40
17.94
17.47
16.30
87
0.17
EPS$
0.23
0.26
0.26
0.28
0.30
0.34
0.33
0.33
0.39
0.39
0.18
5.26%
6.93%
—
23.39
EPS growth%
30.78
31.81
29.62
29.00
28.60
27.04
28.24
27.63
26.36
28.42
27.33
27.63
28.51
73
0.28
Bookvalue per sh$
0.14
0.15
0.14
0.16
0.17
0.16
0.17
0.17
0.16
0.16
0.13
(0.65%)
2.01%
—
0.12
FCF per share$
0.30
0.31
0.32
0.35
0.33
0.37
0.38
0.39
0.42
0.42
0.19
4.97%
4.09%
—
0.27
Dividend per sh$
0.32
0.33
0.37
0.36
0.40
0.38
0.36
0.33
0.36
0.39
0.04
(0.38%)
3.24%
—
11.64
Div yield (avg)%
15.30
13.72
14.78
17.36
18.16
19.88
19.62
16.73
16.55
13.81
21.53
16.73
16.64
37
14.35
Payout ratio%
20.64
20.96
19.08
20.36
22.80
23.28
26.00
27.20
24.81
23.98
2.87
24.81
23.04
78
3.174
Shares (diluted)M
5.009
5.764
6.349
7.390
8.120
9.008
9.788
10.49
11.69
11.21
3.124
6.65%
9.47%
95
15.33
Buyback yield%
14.30
15.76
12.78
10.57
13.22
15.27
17.30
19.41
17.63
15.34
19.05
17.30
15.31
22
1.759
D/E ratiox
1.184
1.292
1.395
1.324
1.156
1.274
1.297
1.430
1.430
1.328
1.319
1.328
1.310
54
0.917
Enterprise value$M
1.048
1.035
0.967
0.831
0.839
0.812
0.836
0.878
0.903
0.943
0.270
2.37%
(0.20%)
36
0.798
LT debt$M
0.486
0.525
0.529
0.525
0.548
0.596
0.599
0.612
0.594
0.672
0.663
4.15%
4.57%
34
Revenue
$0.917M
2.37%
1.00×
Cost of revenue
$0.450M
2.77%
1.04×
Operating expenses
$0.156M
1.88%
0.95×
Cash and investments
14.87%
Spread over hurdle
(2.03%)