0.068
Revenue$M
1.132
1.184
1.222
1.262
1.286
1.347
1.373
1.401
1.406
1.474
0.074
2.78%
3.00%
62
7.69
Revenue growth%
6.03
8.67
7.82
5.69
7.46
6.93
4.66
4.66
6.68
8.09
23.60
6.68
6.80
51
29.89
Gross margin%
1.46
4.03
5.40
3.52
5.90
3.99
3.01
2.55
5.50
5.90
19.54
3.99
4.01
17
23.93
Operating margin%
24.68
23.12
20.87
18.69
19.96
20.62
17.86
15.63
16.19
17.88
3.95
17.86
19.32
38
3.20
Net margin%
10.04
12.05
10.16
10.87
8.99
8.02
8.48
10.74
12.09
12.54
10.28
10.74
10.45
41
6.256
P/E ratio (avg)x
21.35
21.93
22.72
19.81
18.13
15.38
13.52
13.71
12.49
12.52
27.69
13.52
16.75
74
27.68
EV/EBITx
23.57
24.56
25.38
29.05
26.66
25.36
28.00
31.69
29.06
32.65
28.52
29.06
27.33
64
15.00
FCF yield (avg)%
5.98
8.65
5.93
7.76
9.00
11.21
13.70
13.77
16.35
14.23
6.67
13.77
10.10
72
27.96
FCF margin%
16.32
14.80
16.31
13.46
13.94
12.27
10.94
11.89
13.49
14.06
24.75
12.27
13.71
11
0.639
FCF / Net incomex
0.597
0.626
0.653
0.696
0.701
0.715
0.683
0.749
0.817
0.802
0.299
0.749
0.698
74
4.84
ROIC%
11.25
13.49
12.49
10.28
12.17
15.14
16.57
19.36
19.14
20.97
23.69
19.14
14.32
77
7.37
Return on equity%
26.40
27.12
28.84
31.65
32.40
31.15
31.40
34.22
37.03
39.75
21.80
34.22
31.52
94
24.94
Return on assets%
3.85
2.33
3.26
5.31
3.00
1.71
2.64
4.35
7.14
5.51
17.90
4.35
3.56
28
0.05
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
2.96%
0.76%
—
28.65
EPS growth%
23.42
25.40
24.36
25.04
24.39
23.67
24.05
26.13
24.06
22.68
17.08
24.05
24.21
39
0.02
Bookvalue per sh$
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.05
4.09%
3.25%
—
0.09
FCF per share$
0.16
0.17
0.17
0.17
0.17
0.19
0.20
0.21
0.23
0.24
0.02
6.85%
3.70%
—
0.11
Dividend per sh$
0.10
0.09
0.09
0.10
0.10
0.10
0.12
0.11
0.12
0.11
0.09
3.33%
2.77%
—
23.14
Div yield (avg)%
27.54
29.53
27.90
28.00
26.75
28.81
29.94
31.67
34.13
31.67
16.21
31.67
29.17
67
14.15
Payout ratio%
19.02
16.23
18.08
20.33
22.97
21.51
22.54
19.95
17.26
16.22
6.51
19.95
19.48
18
6.213
Shares (diluted)M
6.354
6.531
6.104
5.572
5.492
5.612
6.391
6.312
6.894
6.752
5.948
4.22%
(0.13%)
74
10.19
Buyback yield%
28.54
28.01
27.21
24.63
21.98
24.03
21.90
20.49
18.92
16.23
28.63
20.49
23.00
68
1.305
D/E ratiox
0.252
0.278
0.292
0.338
0.398
0.468
0.518
0.602
0.610
0.690
1.286
0.602
0.433
94
0.060
Enterprise value$M
0.586
0.593
0.561
0.528
0.527
0.555
0.519
0.559
0.507
0.457
1.135
(2.78%)
(3.21%)
60
0.111
LT debt$M
0.896
0.863
0.950
0.986
1.009
0.914
0.836
0.780
0.874
0.904
0.319
(2.18%)
(0.16%)
20
Revenue
$1.474M
3.00%
1.00×
Cost of revenue
$1.032M
3.00%
1.00×
Operating expenses
$0.219M
3.15%
1.01×
Goodwill & intangibles
15.54%