1.562
Revenue$M
1.184
1.262
1.341
1.459
1.529
1.624
1.752
1.846
1.995
2.119
1.601
6.75%
6.50%
14
4.83
Revenue growth%
28.07
30.24
31.78
30.28
29.65
32.23
33.22
32.10
30.18
32.10
11.68
32.10
31.03
11
22.94
Gross margin%
9.13
11.80
11.23
13.49
12.89
12.12
11.92
9.99
7.60
4.80
16.69
9.99
11.52
36
10.63
Operating margin%
2.75
0.40
3.29
3.39
3.01
3.32
5.09
7.99
10.23
10.54
9.47
7.99
3.35
49
23.47
Net margin%
25.73
26.88
26.09
26.21
23.86
25.37
25.25
25.56
27.26
24.50
7.05
25.37
25.65
86
29.10
P/E ratio (avg)x
23.45
26.61
28.27
29.56
30.09
31.61
35.25
34.14
37.62
44.56
21.03
35.25
30.85
64
7.303
EV/EBITx
43.66
40.22
42.75
42.73
40.14
37.80
34.76
38.21
35.31
38.27
8.204
37.80
39.20
46
22.41
FCF yield (avg)%
26.24
26.67
27.39
24.88
22.39
20.04
18.28
19.33
18.31
20.74
11.66
19.33
21.57
19
28.25
FCF margin%
19.12
18.94
18.79
18.97
16.89
16.78
17.51
17.85
17.65
18.04
22.44
17.65
17.95
42
0.190
FCF / Net incomex
1.060
1.173
1.147
1.150
1.284
1.453
1.463
1.395
1.371
1.561
1.676
1.453
1.327
33
11.00
ROIC%
24.77
23.21
22.63
21.84
20.41
20.48
20.66
17.68
18.26
20.26
11.99
20.26
20.57
11
21.17
Return on equity%
28.62
25.95
23.12
25.84
27.30
26.92
26.46
23.97
24.03
23.62
7.19
24.03
25.89
29
25.55
Return on assets%
2.86
0.40
0.40
0.40
1.39
0.40
0.81
0.40
2.96
4.97
13.54
0.81
0.60
91
0.03
EPS$
0.14
0.14
0.14
0.15
0.13
0.13
0.13
0.13
0.14
0.15
0.03
2.12%
1.29%
—
16.45
EPS growth%
13.23
11.63
10.01
8.99
10.55
10.58
10.29
10.08
9.21
9.38
5.56
10.08
10.18
52
0.06
Bookvalue per sh$
0.08
0.09
0.10
0.09
0.09
0.08
0.08
0.09
0.09
0.09
0.12
0.64%
2.48%
—
0.12
FCF per share$
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(3.64%)
(3.00%)
—
0.15
Dividend per sh$
0.13
0.13
0.12
0.11
0.11
0.11
0.13
0.12
0.12
0.11
0.11
(1.01%)
(2.49%)
—
2.78
Div yield (avg)%
14.69
17.64
15.77
18.15
20.36
19.62
19.27
16.99
14.07
15.29
3.36
16.99
17.31
85
6.86
Payout ratio%
33.13
34.23
35.25
33.10
31.63
31.06
30.22
29.32
30.97
28.04
7.90
30.22
31.35
68
8.345
Shares (diluted)M
10.79
10.06
10.33
10.91
12.07
12.42
11.60
12.91
14.11
13.70
8.019
2.56%
3.70%
28
25.42
Buyback yield%
23.08
23.60
22.62
25.37
25.78
25.68
24.19
26.08
26.80
27.89
21.59
26.08
25.52
23
1.515
D/E ratiox
0.407
0.404
0.424
0.426
0.434
0.478
0.551
0.639
0.702
0.810
1.388
0.639
0.456
46
0.841
Enterprise value$M
0.320
0.373
0.387
0.363
0.417
0.416
0.420
0.428
0.466
0.466
0.250
2.27%
4.70%
79
1.156
LT debt$M
1.012
1.205
1.254
1.463
1.644
1.901
2.035
2.232
2.502
2.798
1.801
11.22%
12.10%
80
Revenue
$2.119M
6.50%
1.00×
Cost of revenue
$1.005M
6.06%
0.96×
Operating expenses
$0.408M
7.56%
1.10×