0.410
Revenue$M
0.332
0.352
0.385
0.424
0.456
0.486
0.519
0.572
0.619
0.430
0.444
7.84%
8.28%
64
16.35
Revenue growth%
17.35
15.58
16.98
17.58
17.63
18.94
20.77
18.81
19.56
5.79
11.86
18.94
18.22
62
14.51
Gross margin%
4.54
5.03
6.03
8.35
10.85
10.38
9.53
7.63
10.14
15.99
17.31
10.14
7.99
87
18.32
Operating margin%
12.20
13.51
14.88
15.99
16.44
15.95
15.88
15.57
16.40
23.28
5.79
15.95
15.72
80
22.37
Net margin%
32.67
32.02
32.97
31.51
33.81
33.74
31.06
32.29
29.41
11.99
7.13
32.29
32.17
19
6.135
P/E ratio (avg)x
45.78
52.65
57.95
59.41
71.72
73.17
88.31
104.9
125.3
34.10
32.50
88.31
65.56
38
17.78
EV/EBITx
31.83
31.12
31.60
32.22
35.52
36.05
33.18
34.25
36.91
34.16
13.94
35.52
32.70
86
22.02
FCF yield (avg)%
5.81
6.30
5.34
4.23
5.56
4.19
6.51
9.17
8.29
20.68
21.83
6.51
5.69
31
17.77
FCF margin%
27.86
30.80
33.76
34.65
35.83
34.74
36.21
36.35
34.85
9.62
15.69
35.83
34.70
64
1.777
FCF / Net incomex
2.483
2.832
3.296
3.718
4.386
4.680
5.533
6.575
7.548
0.495
1.611
5.533
4.052
87
13.63
ROIC%
18.69
20.67
23.24
26.22
25.54
25.26
26.20
26.77
28.88
6.62
2.40
26.20
25.40
53
26.39
Return on equity%
9.67
7.91
5.63
8.12
10.42
10.52
8.02
9.67
8.03
28.51
14.33
9.67
8.89
94
20.23
Return on assets%
21.80
21.92
20.67
22.96
23.93
23.11
22.20
24.74
26.61
3.53
27.16
23.93
23.03
23
0.14
EPS$
0.20
0.20
0.22
0.23
0.26
0.26
0.24
0.27
0.30
0.15
0.17
5.56%
3.76%
—
24.21
EPS growth%
11.79
8.81
8.27
11.13
10.41
9.30
9.98
9.35
9.90
19.71
14.01
9.90
9.94
56
0.21
Bookvalue per sh$
0.18
0.18
0.18
0.20
0.20
0.20
0.20
0.23
0.26
0.27
0.28
5.64%
6.47%
—
0.26
FCF per share$
0.10
0.10
0.12
0.12
0.12
0.12
0.13
0.15
0.14
0.20
0.13
3.14%
5.50%
—
0.10
Dividend per sh$
0.21
0.23
0.24
0.28
0.33
0.33
0.35
0.35
0.35
0.05
0.19
4.07%
5.65%
—
28.45
Div yield (avg)%
10.72
12.79
10.10
12.81
13.76
14.68
13.31
12.86
15.38
5.34
4.92
13.76
12.83
49
26.72
Payout ratio%
14.27
12.86
12.64
12.85
14.74
13.39
10.67
8.89
11.10
12.40
4.17
11.10
12.85
41
1.096
Shares (diluted)M
1.557
1.752
1.747
1.785
1.756
2.068
2.197
2.382
2.534
1.125
1.161
7.27%
6.24%
23
23.46
Buyback yield%
7.87
7.10
8.36
9.60
10.68
12.81
14.56
12.84
11.33
8.98
16.62
12.81
10.14
69
0.986
D/E ratiox
1.449
1.689
1.687
1.848
2.018
1.953
1.990
2.386
2.649
0.457
0.385
2.018
1.901
60
0.322
Enterprise value$M
0.027
0.026
0.025
0.026
0.028
0.031
0.029
0.026
0.028
0.274
0.291
0.87%
1.19%
76
0.242
LT debt$M
0.846
0.829
0.923
0.918
1.020
1.160
1.170
1.360
1.434
0.434
0.196
9.34%
7.97%
72
Revenue
$0.619M
8.28%
1.00×
Cost of revenue
$0.429M
8.46%
1.02×
Operating expenses
$0.127M
8.57%
1.03×
Goodwill & intangibles
20.12%
Spread over hurdle
(3.91%)