0.104
Revenue$M
0.273
0.279
0.278
0.279
0.281
0.277
0.281
0.285
0.287
0.289
0.111
0.57%
0.69%
64
27.07
Revenue growth%
18.27
15.40
12.64
13.98
11.28
10.56
11.27
11.16
9.51
11.73
14.00
11.16
11.51
38
3.48
Gross margin%
2.36
5.17
7.46
4.79
5.88
3.46
5.46
2.76
5.06
3.15
6.46
3.46
4.92
92
13.75
Operating margin%
22.04
24.34
25.40
23.89
23.48
23.19
21.91
21.93
19.35
16.72
4.10
21.91
22.62
86
10.42
Net margin%
15.86
18.84
16.64
18.02
19.38
22.31
23.99
22.30
25.14
25.13
26.39
23.99
20.84
61
7.966
P/E ratio (avg)x
19.51
18.49
18.76
19.27
21.39
20.33
22.17
24.32
23.71
22.00
32.10
22.17
20.86
53
12.34
EV/EBITx
8.898
9.025
9.245
10.24
11.97
14.09
16.03
15.20
15.77
18.64
22.56
15.77
13.03
83
5.18
FCF yield (avg)%
15.30
14.38
11.58
11.37
10.51
10.28
12.88
13.61
12.21
11.16
19.43
12.21
11.90
6
12.95
FCF margin%
10.17
7.36
9.56
10.56
13.42
14.53
14.71
14.67
13.97
15.43
29.06
14.67
13.69
59
0.382
FCF / Net incomex
1.833
1.987
1.860
1.740
1.694
1.816
1.687
1.965
1.822
1.948
0.441
1.822
1.827
65
16.30
ROIC%
35.03
33.46
34.26
32.33
34.79
35.70
37.31
39.72
37.47
40.01
24.32
37.47
35.36
11
2.89
Return on equity%
5.71
7.55
6.52
7.70
8.93
7.40
4.86
6.16
7.44
5.98
14.48
6.16
6.96
26
18.49
Return on assets%
5.24
2.91
0.90
2.34
2.06
3.00
3.01
0.97
3.78
4.82
6.36
3.01
2.96
10
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
—
0.01
(2.33%)
(1.60%)
—
8.33
EPS growth%
8.16
5.37
2.92
2.80
2.08
0.78
3.06
2.70
4.61
4.42
9.92
3.06
2.99
11
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(5.14%)
(4.78%)
—
0.01
FCF per share$
—
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
8.30%
6.54%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.70%
1.12%
—
7.69
Div yield (avg)%
20.62
21.34
19.32
18.41
18.70
18.58
16.34
16.21
14.37
13.88
28.06
16.21
18.50
89
15.46
Payout ratio%
14.17
14.18
12.38
12.10
11.45
14.07
16.48
17.01
19.72
21.82
11.29
17.01
14.18
10
16.63
Shares (diluted)M
17.44
18.25
19.83
21.77
20.52
21.39
20.10
19.58
21.77
23.71
16.90
2.92%
2.41%
7
23.36
Buyback yield%
7.05
9.52
6.82
7.46
6.66
4.82
3.40
3.68
3.73
3.39
13.89
3.68
5.74
73
0.550
D/E ratiox
0.975
0.879
0.968
1.031
1.001
0.903
0.964
0.864
0.973
0.948
0.848
0.948
0.966
75
0.233
Enterprise value$M
0.035
0.037
0.042
0.041
0.038
0.039
0.040
0.044
0.047
0.043
0.177
2.20%
1.87%
25
0.070
LT debt$M
0.376
0.365
0.388
0.354
0.314
0.312
0.300
0.306
0.335
0.298
0.241
(1.06%)
(1.55%)
44
Revenue
$0.289M
0.69%
1.00×
Cost of revenue
$0.201M
0.81%
1.01×
Operating expenses
$0.045M
0.01%
0.93×
Spread over hurdle
(5.63%)