0.110
Revenue$M
0.175
0.180
0.183
0.186
0.189
0.194
0.197
0.199
0.204
0.209
0.113
2.00%
1.75%
29
17.17
Revenue growth%
11.65
9.44
11.93
12.32
11.41
12.08
10.51
7.62
5.48
5.86
4.07
7.62
10.96
29
10.21
Gross margin%
31.58
30.33
31.68
32.34
31.73
29.87
27.01
25.39
26.48
27.53
2.55
27.01
30.10
49
23.21
Operating margin%
25.17
27.40
24.47
22.66
23.68
22.65
24.10
25.45
25.74
23.76
19.08
24.10
24.29
67
23.54
Net margin%
18.56
20.34
22.22
20.96
21.25
20.75
17.90
19.19
20.99
19.17
22.89
19.19
20.55
90
29.16
P/E ratio (avg)x
34.35
36.50
38.49
41.45
42.96
41.61
41.85
39.80
42.81
41.58
22.05
41.61
41.51
47
24.16
EV/EBITx
33.61
31.34
31.62
30.18
29.33
29.20
32.00
31.80
29.97
32.42
28.97
31.80
31.48
74
3.52
FCF yield (avg)%
11.34
11.12
10.75
10.68
8.09
7.59
6.35
3.76
4.20
3.69
13.19
4.20
7.84
46
6.05
FCF margin%
19.66
17.03
18.46
19.86
22.04
19.17
18.65
17.86
19.30
18.14
2.19
18.65
18.91
87
1.230
FCF / Net incomex
0.753
0.799
0.705
0.779
0.701
0.735
0.734
0.754
0.768
0.702
1.318
0.735
0.744
59
25.98
ROIC%
5.59
8.39
6.84
6.38
4.64
5.33
3.59
2.33
4.66
5.86
25.31
4.66
5.46
12
19.22
Return on equity%
26.56
24.57
24.57
27.24
27.44
26.60
25.46
27.47
25.11
23.07
28.44
25.46
26.01
94
10.93
Return on assets%
24.61
22.22
19.75
18.53
19.73
21.79
23.21
22.02
21.35
18.75
29.95
21.79
21.57
53
0.15
EPS$
0.13
0.11
0.12
0.11
0.11
0.11
0.10
0.09
0.09
0.09
0.17
(4.02%)
(4.25%)
—
19.79
EPS growth%
5.33
4.10
3.08
5.09
4.64
3.33
1.55
0.65
1.74
2.15
7.00
1.74
3.20
21
0.46
Bookvalue per sh$
0.37
0.41
0.44
0.44
0.41
0.44
0.48
0.54
0.63
0.65
0.47
9.57%
6.58%
—
0.53
FCF per share$
0.29
0.31
0.29
0.29
0.27
0.28
0.29
0.31
0.31
0.29
0.36
1.57%
(0.07%)
—
0.38
Dividend per sh$
0.62
0.75
0.82
0.85
0.90
0.99
1.02
1.05
1.08
1.28
0.24
7.41%
7.95%
—
3.07
Div yield (avg)%
28.80
26.11
28.62
30.90
28.76
27.15
26.88
24.64
23.17
22.42
8.01
24.64
27.02
89
27.61
Payout ratio%
8.15
7.69
7.79
7.10
8.99
10.53
12.42
12.86
14.12
14.20
24.40
12.86
9.76
5
0.294
Shares (diluted)M
0.396
0.404
0.420
0.396
0.445
0.506
0.477
0.548
0.524
0.587
0.284
5.69%
4.92%
35
19.68
Buyback yield%
9.91
8.73
6.85
8.83
6.18
5.52
5.66
4.48
6.45
8.69
18.36
5.66
6.65
31
0.652
D/E ratiox
0.677
0.586
0.543
0.480
0.455
0.485
0.472
0.441
0.475
0.468
1.685
0.472
0.478
35
0.016
Enterprise value$M
0.014
0.013
0.015
0.016
0.018
0.018
0.016
0.017
0.017
0.016
0.073
(2.90%)
0.30%
32
0.057
LT debt$M
0.107
0.125
0.136
0.149
0.154
0.161
0.163
0.178
0.197
0.190
—
4.33%
5.93%
55
Revenue
$0.209M
1.75%
1.00×
Cost of revenue
$0.116M
2.21%
1.05×
Operating expenses
$0.026M
0.90%
0.92×
Goodwill & intangibles
15.38%