0.494
Revenue$M
0.396
0.418
0.448
0.464
0.494
0.516
0.538
0.569
0.586
0.604
0.539
4.12%
4.73%
71
12.79
Revenue growth%
9.22
10.21
9.27
10.75
10.25
12.68
11.63
13.94
13.53
10.64
25.15
12.68
10.70
95
27.07
Gross margin%
28.58
30.05
28.37
28.56
31.04
31.69
33.68
32.30
32.78
32.51
26.50
32.51
31.36
15
21.49
Operating margin%
8.14
7.37
10.01
7.99
5.35
4.08
5.43
5.54
4.82
6.23
19.49
5.43
5.88
36
23.60
Net margin%
24.85
25.43
27.40
28.80
28.03
30.87
32.37
35.26
32.78
31.40
6.56
32.37
29.84
30
28.23
P/E ratio (avg)x
17.26
18.70
19.60
17.86
18.37
15.82
14.38
13.15
13.31
13.46
18.79
13.46
16.54
24
7.224
EV/EBITx
26.50
27.86
27.46
27.83
28.47
27.56
30.30
29.64
32.53
35.46
14.75
30.30
28.17
87
26.36
FCF yield (avg)%
29.35
31.82
31.44
32.54
33.28
34.13
34.16
34.91
37.65
39.63
15.88
34.91
33.71
84
16.13
FCF margin%
22.15
22.13
23.55
23.21
24.96
25.92
23.30
21.92
18.94
20.62
5.74
21.92
22.68
8
0.490
FCF / Net incomex
0.662
0.734
0.815
0.920
0.935
0.946
1.013
1.064
1.203
1.169
0.349
1.064
0.940
56
7.74
ROIC%
30.08
31.54
34.30
32.17
34.18
31.54
34.21
32.64
32.09
30.41
16.41
32.09
32.13
35
27.02
Return on equity%
25.58
25.88
27.63
29.36
30.35
29.72
29.06
27.58
30.30
29.99
8.57
29.72
29.21
80
8.70
Return on assets%
18.12
21.09
20.85
21.27
20.75
21.49
18.71
19.34
18.91
17.00
10.22
18.91
20.05
71
0.12
EPS$
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.13
(7.11%)
(5.10%)
—
16.10
EPS growth%
17.76
17.48
14.70
13.32
11.15
11.29
11.76
8.95
9.80
7.71
29.67
9.80
11.52
36
0.11
Bookvalue per sh$
0.24
0.23
0.25
0.28
0.25
0.27
0.26
0.24
0.27
0.29
0.37
2.94%
2.39%
—
0.09
FCF per share$
0.12
0.12
0.11
0.11
0.11
0.11
0.10
0.11
0.11
0.11
0.41
(0.63%)
(1.76%)
—
0.38
Dividend per sh$
0.25
0.30
0.30
0.33
0.32
0.33
0.39
0.40
0.47
0.55
0.36
11.48%
8.96%
—
14.23
Div yield (avg)%
22.44
22.73
23.84
23.05
20.35
18.86
17.98
15.22
18.15
20.03
23.62
18.15
20.19
34
5.84
Payout ratio%
3.24
2.20
4.24
4.48
5.12
3.69
4.70
2.18
3.21
0.40
23.55
3.21
3.47
66
1.373
Shares (diluted)M
2.387
2.827
2.778
2.956
3.457
3.680
4.042
4.363
4.386
4.669
1.321
6.19%
7.90%
55
7.54
Buyback yield%
28.36
29.74
30.62
32.18
34.45
35.91
35.77
37.47
39.51
38.83
9.14
37.47
35.11
69
1.071
D/E ratiox
1.648
1.831
2.054
2.336
2.716
3.234
3.469
4.177
4.593
5.296
1.449
4.177
2.975
17
0.390
Enterprise value$M
0.566
0.581
0.603
0.666
0.750
0.748
0.880
0.850
0.885
1.020
0.579
6.35%
5.76%
71
0.300
LT debt$M
0.860
0.976
1.003
1.142
1.273
1.312
1.478
1.524
1.746
1.725
0.464
6.27%
8.83%
78
Revenue
$0.604M
4.73%
1.00×
Cost of revenue
$0.342M
4.95%
1.02×
Operating expenses
$0.125M
4.07%
0.94×
Goodwill & intangibles
17.02%
Spread over hurdle
(4.14%)