0.394
Revenue$M
0.347
0.360
0.371
0.398
0.417
0.437
0.451
0.480
0.503
0.522
0.422
4.61%
4.88%
19
3.34
Revenue growth%
23.52
23.45
22.41
24.46
22.15
24.64
21.88
21.66
18.96
21.89
7.91
21.88
22.28
13
10.85
Gross margin%
13.51
12.51
13.03
13.04
15.10
16.79
17.96
18.14
18.17
16.60
9.85
17.96
15.85
43
14.42
Operating margin%
25.41
26.80
29.35
32.02
32.01
34.94
34.55
37.10
34.49
35.43
13.96
34.94
33.26
41
5.80
Net margin%
7.78
7.33
9.53
8.22
7.44
5.73
3.98
5.79
7.30
6.96
27.17
5.79
7.31
42
21.06
P/E ratio (avg)x
42.57
45.35
53.89
59.77
61.11
63.89
74.43
88.13
102.1
106.3
33.06
88.13
62.50
77
13.22
EV/EBITx
26.60
22.74
19.45
19.71
17.66
17.69
16.94
17.08
16.64
14.70
7.442
16.94
17.68
37
5.16
FCF yield (avg)%
6.65
5.48
6.84
8.83
10.54
8.73
6.22
4.47
4.31
2.43
22.02
4.47
6.43
56
8.13
FCF margin%
22.07
21.33
19.05
20.14
17.70
17.12
14.58
16.63
14.66
14.61
18.00
14.66
17.41
82
1.325
FCF / Net incomex
0.812
0.752
0.817
0.850
0.803
0.785
0.849
0.802
0.881
0.870
0.984
0.849
0.815
74
15.68
ROIC%
24.43
21.50
23.75
20.88
19.78
18.42
20.50
22.82
23.48
24.26
6.40
22.82
22.16
75
15.36
Return on equity%
7.82
10.62
11.90
12.34
14.02
15.60
13.13
11.15
9.04
7.87
14.65
11.15
11.52
65
24.00
Return on assets%
12.31
12.41
14.40
13.80
12.48
12.22
12.12
9.17
11.55
12.02
28.02
12.02
12.26
38
0.06
EPS$
0.10
0.10
0.10
0.11
0.11
0.12
0.13
0.12
0.12
0.11
0.06
0.19%
1.15%
—
17.50
EPS growth%
20.30
20.03
20.96
23.26
24.62
24.85
22.70
19.94
20.28
22.23
22.64
22.23
21.59
52
0.11
Bookvalue per sh$
0.17
0.18
0.16
0.16
0.16
0.15
0.13
0.14
0.14
0.12
0.14
(5.40%)
(2.53%)
—
0.05
FCF per share$
0.10
0.12
0.13
0.13
0.14
0.15
0.18
0.18
0.19
0.22
0.09
8.49%
8.57%
—
0.10
Dividend per sh$
0.13
0.13
0.15
0.17
0.19
0.23
0.26
0.27
0.28
0.32
0.12
10.21%
9.92%
—
2.19
Div yield (avg)%
20.56
21.65
22.74
20.34
18.70
16.46
14.64
17.02
18.40
17.02
15.84
17.02
18.55
47
24.46
Payout ratio%
3.48
4.70
4.77
6.00
6.78
4.33
3.01
5.52
7.12
7.30
5.66
5.52
5.14
34
2.750
Shares (diluted)M
2.378
2.592
2.544
2.644
2.691
2.813
2.996
2.780
2.522
2.316
2.729
(2.96%)
(0.65%)
94
22.75
Buyback yield%
11.27
12.38
11.18
10.92
12.50
12.52
14.44
12.75
13.08
12.36
29.39
12.75
12.44
72
0.778
D/E ratiox
1.095
0.975
1.043
1.118
0.972
0.900
0.891
0.858
0.900
0.897
1.223
0.897
0.936
55
0.419
Enterprise value$M
0.187
0.204
0.198
0.198
0.208
0.205
0.187
0.165
0.175
0.165
0.215
(4.51%)
(2.10%)
44
0.053
LT debt$M
0.412
0.406
0.382
0.371
0.390
0.438
0.451
0.511
0.557
0.559
0.100
7.44%
3.15%
13
Revenue
$0.522M
4.88%
1.00×
Cost of revenue
$0.241M
4.80%
0.99×
Operating expenses
$0.112M
4.95%
1.01×
Goodwill & intangibles
18.22%