0.450
Revenue$M
0.222
0.241
0.264
0.281
0.303
0.323
0.347
0.374
0.406
0.441
0.482
7.81%
8.22%
19
16.98
Revenue growth%
20.06
18.28
15.45
14.29
16.70
18.47
18.77
19.40
21.10
24.04
20.57
19.40
18.62
48
27.83
Gross margin%
10.58
12.43
13.38
12.55
11.97
10.03
11.34
12.36
12.24
13.88
26.63
12.24
12.30
23
28.42
Operating margin%
21.49
18.79
20.72
20.76
18.87
20.34
21.86
21.76
23.43
25.23
11.14
21.86
21.13
77
17.08
Net margin%
13.20
12.61
11.64
12.81
14.21
13.68
14.69
15.43
17.51
17.73
17.20
15.43
13.94
24
32.98
P/E ratio (avg)x
16.46
16.92
19.33
20.21
19.19
22.10
22.54
25.48
25.31
28.55
8.248
25.31
21.16
75
37.96
EV/EBITx
32.79
35.07
33.08
31.42
33.14
36.89
36.44
37.25
41.93
42.44
15.44
37.25
35.76
35
8.19
FCF yield (avg)%
21.69
20.19
19.13
20.30
18.01
20.36
20.41
22.54
20.65
21.66
14.56
20.65
20.39
27
25.91
FCF margin%
18.51
18.66
17.33
14.94
13.47
15.06
12.27
12.52
10.15
10.39
18.25
12.27
14.21
49
0.663
FCF / Net incomex
2.011
2.321
2.410
2.392
2.451
2.718
2.899
2.944
3.282
3.709
1.221
2.944
2.585
13
3.94
ROIC%
13.67
16.63
19.32
20.45
22.12
24.68
26.13
24.81
25.34
22.58
16.47
24.81
22.35
59
18.44
Return on equity%
9.00
9.35
8.39
6.06
5.60
6.07
8.60
8.30
8.27
5.33
10.39
8.27
8.28
35
22.28
Return on assets%
8.84
10.10
12.38
12.65
11.86
9.61
12.40
9.89
8.70
6.11
14.34
9.61
9.99
64
0.34
EPS$
0.13
0.13
0.13
0.15
0.15
0.15
0.17
0.17
0.18
0.19
0.38
5.70%
4.75%
—
21.31
EPS growth%
7.70
9.97
7.43
4.56
5.56
7.24
9.59
10.03
12.24
13.11
9.70
10.03
8.65
75
0.40
Bookvalue per sh$
0.35
0.36
0.36
0.35
0.37
0.36
0.34
0.38
0.37
0.36
0.36
(0.12%)
1.11%
—
0.49
FCF per share$
0.44
0.41
0.39
0.37
0.38
0.36
0.34
0.36
0.38
0.38
0.25
(0.02%)
(2.02%)
—
0.07
Dividend per sh$
0.46
0.46
0.52
0.56
0.60
0.62
0.70
0.75
0.82
0.79
0.35
5.61%
6.80%
—
17.60
Div yield (avg)%
29.81
32.61
31.36
31.19
32.89
33.12
30.29
27.74
24.77
27.48
12.09
27.74
30.74
77
8.21
Payout ratio%
28.37
29.61
27.77
28.86
26.45
25.80
27.40
25.48
27.63
29.51
5.69
27.40
27.70
70
0.415
Shares (diluted)M
0.575
0.596
0.694
0.723
0.819
0.844
0.931
1.080
1.228
1.316
0.402
9.94%
8.68%
38
21.88
Buyback yield%
26.61
23.80
25.87
22.88
23.49
23.12
22.74
22.45
21.44
23.44
12.11
22.74
23.28
57
0.403
D/E ratiox
1.957
2.167
2.181
2.115
2.311
2.612
2.687
2.850
3.277
3.729
0.837
2.850
2.461
26
0.457
Enterprise value$M
0.367
0.389
0.390
0.459
0.479
0.547
0.630
0.722
0.804
0.810
0.553
11.07%
9.63%
90
0.403
LT debt$M
0.051
0.052
0.051
0.048
0.046
0.046
0.050
0.050
0.057
0.066
0.068
7.44%
3.25%
77
Revenue
$0.441M
8.22%
1.00×
Cost of revenue
$0.261M
8.18%
1.00×
Operating expenses
$0.089M
8.42%
1.02×
Goodwill & intangibles
22.53%