0.314
Revenue$M
0.187
0.201
0.220
0.240
0.266
0.284
0.312
0.348
0.373
0.320
0.381
9.24%
9.13%
61
4.17
Revenue growth%
15.75
18.33
20.51
19.85
18.23
20.38
18.22
20.73
21.61
20.95
27.63
20.38
19.23
31
14.81
Gross margin%
3.33
4.03
6.24
4.06
4.13
6.69
7.03
7.27
4.61
2.89
2.17
6.69
4.37
17
25.41
Operating margin%
30.56
27.68
30.12
31.80
33.54
33.30
31.56
29.22
27.00
7.97
26.60
31.56
30.34
14
8.36
Net margin%
6.77
6.96
8.13
5.93
3.46
3.59
5.05
7.92
9.10
16.98
26.75
5.05
6.86
27
15.57
P/E ratio (avg)x
40.83
39.27
40.74
48.16
56.49
63.06
65.74
66.90
79.69
21.39
11.51
65.74
52.33
40
17.50
EV/EBITx
14.12
13.99
15.27
16.20
16.47
16.31
15.96
17.66
17.37
35.98
8.539
16.47
16.08
35
14.69
FCF yield (avg)%
24.79
25.59
28.15
28.64
27.10
28.87
27.54
27.01
29.23
11.30
25.63
27.54
27.32
74
9.73
FCF margin%
12.38
11.04
13.93
14.01
14.85
17.44
17.00
18.06
19.08
18.75
5.47
17.44
14.43
76
1.328
FCF / Net incomex
2.242
2.363
2.585
2.781
2.824
3.166
3.277
3.762
4.250
1.186
1.694
3.277
2.803
68
5.91
ROIC%
17.03
18.08
16.98
14.43
15.51
15.18
15.44
12.54
15.27
7.65
12.58
15.27
15.48
8
18.61
Return on equity%
24.29
26.28
26.27
25.38
27.87
27.22
25.29
25.61
25.75
20.43
28.85
25.75
25.68
36
26.91
Return on assets%
0.40
0.40
2.39
1.78
1.69
3.58
6.39
3.49
0.83
19.55
29.23
3.49
2.08
17
0.37
EPS$
0.19
0.20
0.20
0.17
0.16
0.15
0.14
0.15
0.14
0.38
0.43
(3.51%)
(3.37%)
—
10.94
EPS growth%
1.44
0.50
1.28
0.40
0.40
1.59
3.17
1.99
1.34
16.57
13.16
1.59
1.39
85
0.20
Bookvalue per sh$
0.61
0.68
0.66
0.76
0.71
0.71
0.79
0.78
0.78
0.19
0.31
0.45%
4.51%
—
0.29
FCF per share$
0.22
0.22
0.23
0.26
0.29
0.29
0.33
0.34
0.37
0.12
0.20
7.07%
5.56%
—
0.26
Dividend per sh$
0.19
0.20
0.21
0.21
0.20
0.21
0.20
0.22
0.22
0.35
0.30
0.55%
2.22%
—
13.69
Div yield (avg)%
5.44
6.12
5.50
5.99
8.26
7.34
5.96
5.58
7.59
15.89
10.93
7.34
5.97
75
26.47
Payout ratio%
11.03
10.49
12.86
11.37
8.96
11.83
13.92
12.49
9.99
26.98
20.31
11.83
11.20
19
0.940
Shares (diluted)M
1.240
1.132
1.226
1.278
1.156
1.073
1.108
1.058
0.963
0.899
0.943
(5.49%)
(2.02%)
57
24.63
Buyback yield%
29.39
28.42
29.48
32.27
33.83
34.19
36.23
34.54
32.02
18.07
4.16
34.19
32.15
56
0.126
D/E ratiox
1.356
1.386
1.429
1.444
1.508
1.644
1.823
1.743
1.686
1.768
0.268
1.686
1.476
94
0.033
Enterprise value$M
0.184
0.210
0.237
0.230
0.250
0.271
0.284
0.308
0.343
0.034
0.112
8.34%
7.56%
45
0.096
LT debt$M
0.271
0.299
0.282
0.265
0.247
0.251
0.232
0.256
0.268
0.016
0.259
0.24%
1.45%
89
Revenue
$0.373M
9.13%
1.00×
Cost of revenue
$0.243M
9.37%
1.02×
Operating expenses
$0.058M
8.85%
0.97×
Spread over hurdle
(5.21%)