0.186
Revenue$M
0.124
0.130
0.135
0.141
0.147
0.150
0.154
0.158
0.167
0.176
0.203
3.62%
4.05%
6
29.32
Revenue growth%
31.68
29.44
31.61
33.71
30.76
30.22
27.79
30.04
31.97
31.72
6.18
30.22
31.18
68
19.72
Gross margin%
17.75
16.41
16.95
17.62
16.07
18.06
15.28
15.73
15.35
16.75
2.41
15.73
16.58
16
17.54
Operating margin%
19.24
22.23
22.91
23.40
23.74
24.25
26.73
27.93
28.58
26.15
26.46
26.73
23.99
88
13.76
Net margin%
4.14
2.21
3.58
3.74
4.68
2.60
3.76
4.27
5.32
7.12
13.02
4.27
3.95
47
29.09
P/E ratio (avg)x
18.47
17.14
18.54
16.89
18.23
19.00
19.56
17.35
18.53
16.65
22.23
18.53
18.35
75
8.922
EV/EBITx
8.807
9.754
9.094
9.667
10.65
10.03
9.252
9.851
9.427
9.830
32.54
9.830
9.710
55
7.05
FCF yield (avg)%
29.74
31.13
33.94
35.26
35.49
37.07
39.50
37.68
37.58
39.93
29.87
37.68
36.28
83
14.13
FCF margin%
18.29
18.28
17.40
19.99
18.94
17.97
17.15
16.28
15.68
14.78
14.27
16.28
17.68
81
0.389
FCF / Net incomex
1.075
1.288
1.463
1.480
1.432
1.397
1.418
1.525
1.591
1.912
0.681
1.525
1.447
25
4.49
ROIC%
1.39
3.16
1.44
3.05
0.84
3.32
1.94
0.40
1.05
1.15
14.09
1.15
1.41
20
13.55
Return on equity%
24.68
22.92
21.53
20.87
22.83
23.07
23.32
25.41
23.31
24.19
20.12
23.32
23.19
66
21.07
Return on assets%
19.65
20.71
19.95
18.70
17.21
17.76
15.56
15.03
12.53
12.88
16.82
15.03
17.49
69
0.13
EPS$
0.49
0.56
0.54
0.54
0.50
0.55
0.53
0.51
0.58
0.58
0.15
2.91%
1.68%
—
5.79
EPS growth%
26.71
24.74
22.66
23.59
23.16
21.38
18.86
20.73
23.22
24.94
2.61
21.38
23.19
64
0.19
Bookvalue per sh$
0.49
0.54
0.61
0.64
0.75
0.84
0.99
1.06
1.03
0.98
0.48
5.54%
7.64%
—
0.25
FCF per share$
0.50
0.45
0.45
0.51
0.54
0.62
0.63
0.63
0.71
0.76
0.47
6.91%
3.34%
—
0.48
Dividend per sh$
0.10
0.10
0.11
0.13
0.15
0.16
0.17
0.16
0.19
0.20
0.40
5.60%
8.19%
—
24.15
Div yield (avg)%
24.56
23.73
24.66
21.84
20.20
20.23
20.51
22.21
21.69
21.15
28.09
21.15
21.76
49
21.09
Payout ratio%
13.50
13.69
14.71
15.11
15.41
16.54
18.15
17.78
16.32
13.40
6.92
16.54
15.26
59
0.198
Shares (diluted)M
0.197
0.210
0.211
0.228
0.253
0.260
0.286
0.317
0.310
0.299
0.198
3.35%
4.93%
52
27.32
Buyback yield%
19.55
21.94
22.32
23.10
25.22
27.60
27.47
26.02
24.35
21.75
9.81
26.02
23.73
17
0.851
D/E ratiox
1.421
1.577
1.786
1.835
2.062
2.222
2.442
2.692
2.666
2.827
0.409
2.666
2.142
48
0.078
Enterprise value$M
0.134
0.123
0.121
0.108
0.095
0.085
0.086
0.083
0.078
0.068
0.153
(6.33%)
(6.85%)
32
0.125
LT debt$M
0.093
0.094
0.096
0.087
0.096
0.097
0.100
0.099
0.097
0.106
0.194
2.02%
1.49%
29
Revenue
$0.176M
4.05%
1.00×
Cost of revenue
$0.098M
4.55%
1.05×
Operating expenses
$0.034M
3.08%
0.91×
Cash and investments
15.80%
Spread over hurdle
(3.29%)