2.096
Revenue$M
3.824
3.758
3.793
3.772
3.716
3.710
3.687
3.718
3.717
3.719
2.315
0.02%
(0.08%)
41
27.35
Revenue growth%
22.50
20.95
22.78
25.35
24.90
22.63
24.77
23.77
21.31
22.27
6.94
22.63
22.71
82
13.78
Gross margin%
7.12
9.94
8.49
10.11
8.39
6.94
7.15
6.41
5.86
4.64
17.20
6.41
7.13
33
4.78
Operating margin%
0.40
1.06
3.64
5.96
6.99
8.02
10.35
9.29
8.16
8.57
17.83
8.57
7.51
34
2.96
Net margin%
0.40
0.79
0.40
1.87
4.08
5.38
7.80
6.92
8.40
6.29
27.72
6.92
4.73
84
27.77
P/E ratio (avg)x
7.131
7.329
6.406
6.752
6.585
6.537
6.710
5.985
5.540
5.952
31.64
5.985
6.561
74
31.07
EV/EBITx
17.54
18.61
21.34
19.64
21.87
21.40
23.44
26.33
24.68
26.95
31.76
24.68
21.63
33
11.18
FCF yield (avg)%
10.54
7.89
8.50
9.05
8.07
7.78
7.79
6.98
4.52
2.86
2.62
6.98
7.84
85
2.42
FCF margin%
20.09
18.35
15.86
15.23
16.35
13.69
14.15
12.11
13.26
15.62
10.37
13.69
15.42
54
1.027
FCF / Net incomex
3.011
3.379
3.406
3.367
3.939
4.000
4.162
4.585
4.659
5.281
0.582
4.585
3.969
82
10.45
ROIC%
13.83
12.91
10.33
11.04
9.57
11.55
13.24
15.21
15.97
18.15
9.49
15.21
13.07
75
12.24
Return on equity%
3.51
3.21
5.18
2.68
4.31
2.53
0.40
0.40
0.40
1.72
9.60
0.40
2.60
94
2.45
Return on assets%
4.69
4.36
4.55
3.26
5.21
4.93
5.01
3.31
0.68
2.20
14.24
3.31
4.45
50
0.26
EPS$
0.25
0.24
0.23
0.24
0.23
0.24
0.27
0.27
0.25
0.28
0.27
4.68%
0.26%
—
3.73
EPS growth%
17.76
16.20
17.79
17.20
18.91
16.84
17.77
15.18
14.33
12.09
4.00
15.18
17.02
31
0.16
Bookvalue per sh$
0.17
0.16
0.16
0.15
0.14
0.15
0.15
0.17
0.17
0.19
0.15
5.76%
1.17%
—
0.17
FCF per share$
0.10
0.11
0.13
0.13
0.15
0.16
0.19
0.22
0.23
0.23
0.16
8.39%
9.28%
—
0.06
Dividend per sh$
0.11
0.11
0.12
0.12
0.12
0.14
0.16
0.18
0.19
0.22
0.25
12.89%
8.72%
—
14.39
Div yield (avg)%
16.43
18.32
20.56
20.25
19.63
18.63
19.64
17.16
16.19
17.33
26.74
17.33
18.48
5
25.95
Payout ratio%
10.00
10.17
8.02
9.04
9.13
8.78
7.03
6.49
7.13
7.39
27.86
7.13
8.40
43
4.248
Shares (diluted)M
6.495
6.647
7.428
8.292
8.406
9.097
9.610
10.90
12.85
14.18
4.466
11.02%
9.59%
95
29.32
Buyback yield%
18.61
18.42
21.00
20.41
22.78
25.65
26.88
24.61
24.39
22.61
2.02
24.61
22.70
93
1.536
D/E ratiox
1.335
1.280
1.349
1.302
1.375
1.297
1.369
1.310
1.423
1.396
0.182
1.369
1.342
6
1.527
Enterprise value$M
0.290
0.349
0.393
0.461
0.538
0.620
0.719
0.784
0.906
0.912
1.936
11.14%
12.47%
13
2.036
LT debt$M
1.342
1.376
1.351
1.560
1.696
1.728
1.997
2.212
2.274
2.292
3.084
6.21%
6.25%
95
Revenue
$3.719M
(0.08%)
1.00×
Cost of revenue
$2.604M
(0.08%)
1.00×
Operating expenses
$0.586M
(0.10%)
1.00×