0.144
Revenue$M
0.178
0.195
0.211
0.225
0.239
0.266
0.295
0.318
0.348
0.159
0.178
9.11%
9.06%
53
10.17
Revenue growth%
13.30
12.61
10.67
10.09
9.63
7.78
8.97
6.52
3.54
18.62
23.80
7.78
9.86
28
25.95
Gross margin%
19.85
17.38
14.38
13.47
15.53
15.93
14.14
14.89
16.61
21.44
4.89
15.53
15.73
11
6.66
Operating margin%
19.44
18.05
17.99
15.51
17.41
18.19
18.01
18.43
20.67
20.66
8.68
18.19
18.12
56
3.41
Net margin%
12.43
14.00
11.36
13.51
14.71
17.32
15.71
15.80
15.43
23.75
28.89
15.71
14.36
18
26.34
P/E ratio (avg)x
5.570
6.008
5.717
5.951
5.749
5.074
5.466
5.232
5.322
26.72
18.51
5.322
5.644
93
15.67
EV/EBITx
17.23
15.59
15.24
15.13
13.78
14.90
15.81
16.37
14.78
7.972
7.193
14.90
15.42
84
9.15
FCF yield (avg)%
3.38
6.17
6.11
4.71
2.53
1.32
3.68
5.39
4.47
19.93
5.02
3.68
4.59
69
2.25
FCF margin%
14.72
13.54
10.95
13.53
13.96
13.79
12.08
9.90
9.12
27.14
3.37
12.08
13.53
54
0.549
FCF / Net incomex
0.679
0.632
0.710
0.753
0.822
0.762
0.827
0.814
0.768
0.929
0.518
0.814
0.757
12
17.65
ROIC%
28.03
30.36
32.73
32.23
32.32
32.97
34.10
33.06
35.98
17.82
21.19
33.06
32.53
15
26.79
Return on equity%
0.40
2.01
0.40
2.16
0.40
2.36
3.46
1.50
0.53
8.36
22.73
1.50
1.01
80
25.68
Return on assets%
29.07
27.90
29.52
26.80
28.88
31.17
29.62
31.76
33.72
17.30
25.31
31.17
29.40
92
0.13
EPS$
0.37
0.42
0.47
0.54
0.57
0.62
0.61
0.66
0.75
0.14
0.16
6.85%
9.22%
—
18.49
EPS growth%
22.33
22.37
19.77
19.65
22.01
19.46
21.76
24.51
21.63
18.42
18.43
21.76
21.73
42
0.19
Bookvalue per sh$
0.17
0.16
0.15
0.14
0.14
0.13
0.15
0.15
0.14
0.08
0.12
1.02%
(2.82%)
—
0.15
FCF per share$
0.35
0.37
0.37
0.42
0.45
0.51
0.56
0.55
0.64
0.22
0.06
8.71%
9.13%
—
0.14
Dividend per sh$
0.16
0.17
0.16
0.15
0.14
0.14
0.13
0.12
0.12
0.16
0.18
(4.90%)
(3.41%)
—
28.81
Div yield (avg)%
24.71
25.43
24.04
22.36
23.19
20.86
23.84
23.37
25.69
27.42
8.09
23.37
23.60
8
2.64
Payout ratio%
19.49
21.26
24.20
23.05
24.13
23.47
21.17
21.48
19.10
19.53
10.48
21.48
21.37
66
0.867
Shares (diluted)M
0.654
0.698
0.664
0.736
0.768
0.833
0.752
0.739
0.801
0.847
0.873
1.69%
1.62%
77
18.72
Buyback yield%
13.28
15.54
15.52
16.85
14.40
13.06
12.52
13.73
11.02
7.45
29.14
13.06
13.51
23
1.651
D/E ratiox
3.226
3.584
4.194
4.739
4.651
4.809
5.415
5.322
5.985
1.295
1.133
5.322
4.695
79
0.242
Enterprise value$M
0.162
0.181
0.168
0.179
0.200
0.208
0.222
0.246
0.228
0.329
0.187
4.89%
2.60%
74
0.035
LT debt$M
0.133
0.149
0.148
0.166
0.175
0.196
0.180
0.197
0.198
0.177
0.246
3.67%
4.18%
75
Revenue
$0.348M
9.06%
1.00×
Cost of revenue
$0.221M
9.29%
1.02×
Operating expenses
$0.039M
8.70%
0.97×
Spread over hurdle
13.79%