0.201
Revenue$M
0.225
0.235
0.241
0.245
0.255
0.268
0.272
0.285
0.294
0.301
0.207
3.38%
3.53%
49
24.86
Revenue growth%
14.33
13.51
12.21
11.14
13.14
13.19
11.97
14.00
15.41
15.69
14.87
14.00
13.35
75
5.98
Gross margin%
31.01
33.69
34.45
33.60
35.16
34.99
35.01
38.01
35.11
34.06
10.44
35.01
34.72
73
15.70
Operating margin%
29.84
29.35
27.05
28.46
28.10
25.96
27.54
29.03
28.11
29.80
21.14
28.11
28.29
68
10.45
Net margin%
7.80
7.41
6.07
3.08
1.24
4.02
5.22
2.90
0.97
2.18
24.68
2.90
3.55
25
31.12
P/E ratio (avg)x
34.09
29.80
29.51
30.22
28.59
30.18
30.30
30.98
28.93
28.44
19.95
30.18
29.99
11
37.93
EV/EBITx
9.746
9.734
10.01
10.47
9.943
9.448
8.207
7.990
8.100
7.130
13.92
8.100
9.591
6
17.69
FCF yield (avg)%
21.55
18.65
20.70
23.16
20.58
19.40
22.06
21.45
22.28
19.63
27.17
21.45
21.08
79
9.08
FCF margin%
24.88
24.36
23.46
23.82
23.54
25.00
23.97
25.02
25.73
28.43
24.50
25.02
24.62
19
0.187
FCF / Net incomex
1.384
1.172
1.036
0.899
0.955
0.920
0.809
0.777
0.662
0.629
0.420
0.777
0.909
34
12.58
ROIC%
17.95
16.59
16.48
17.41
18.74
20.35
17.73
19.77
20.39
19.11
27.38
19.77
18.34
40
4.15
Return on equity%
23.72
23.97
25.23
25.58
25.86
23.80
26.39
26.26
27.52
28.94
26.62
26.39
25.72
78
5.28
Return on assets%
0.94
3.30
3.95
1.40
0.40
0.40
1.56
1.05
0.40
0.40
21.32
0.40
1.00
43
0.09
EPS$
0.13
0.12
0.11
0.11
0.10
0.11
0.11
0.11
0.11
0.12
0.09
3.77%
(0.44%)
—
5.79
EPS growth%
27.36
24.52
26.90
24.76
23.61
23.96
26.44
27.68
26.14
25.17
9.81
26.14
25.66
38
0.15
Bookvalue per sh$
0.11
0.12
0.13
0.16
0.15
0.14
0.14
0.16
0.15
0.16
0.04
1.41%
3.93%
—
0.08
FCF per share$
0.20
0.21
0.22
0.22
0.20
0.19
0.18
0.18
0.19
0.18
0.05
(2.78%)
(0.55%)
—
0.05
Dividend per sh$
0.10
0.09
0.08
0.08
0.08
0.08
0.09
0.09
0.09
0.10
0.04
4.69%
0.82%
—
24.41
Div yield (avg)%
11.58
11.30
12.87
11.89
10.55
10.94
13.24
12.76
14.52
13.13
27.77
13.13
12.32
50
10.48
Payout ratio%
30.92
29.78
28.67
30.11
32.17
33.97
33.10
33.91
35.58
36.81
15.35
33.97
32.63
82
1.494
Shares (diluted)M
2.248
2.326
2.602
2.495
2.861
2.851
3.260
3.767
3.913
4.112
1.435
7.53%
7.09%
51
3.66
Buyback yield%
2.14
2.93
0.65
3.44
3.34
3.58
0.63
0.40
0.98
1.48
20.63
0.98
1.81
95
0.596
D/E ratiox
1.310
1.161
1.139
1.105
1.050
1.004
1.081
1.011
1.075
0.983
0.154
1.011
1.078
60
0.033
Enterprise value$M
0.069
0.062
0.070
0.065
0.061
0.070
0.070
0.075
0.074
0.085
0.061
6.82%
1.98%
48
0.265
LT debt$M
0.093
0.092
0.096
0.097
0.111
0.131
0.144
0.154
0.175
0.188
0.234
11.10%
8.75%
69
Revenue
$0.301M
3.53%
1.00×
Cost of revenue
$0.160M
3.52%
1.00×
Operating expenses
$0.057M
3.29%
0.98×
Goodwill & intangibles
16.89%
Property and equipment
16.05%