0.616
Revenue$M
0.267
0.290
0.303
0.313
0.338
0.362
0.390
0.420
0.438
0.470
0.649
6.81%
6.27%
35
10.21
Revenue growth%
2.27
3.17
3.13
4.14
5.35
7.89
6.00
3.84
6.77
6.26
19.72
6.26
4.75
36
18.19
Gross margin%
15.89
13.93
13.15
13.19
12.20
9.85
7.75
6.86
5.31
7.71
22.13
7.71
11.03
28
18.99
Operating margin%
23.57
20.71
23.57
24.42
25.88
24.30
21.82
22.29
19.71
21.34
21.51
21.82
22.93
54
23.51
Net margin%
23.49
26.22
23.89
23.12
23.24
22.40
24.07
21.65
20.96
23.54
25.81
22.40
23.36
6
34.03
P/E ratio (avg)x
43.00
48.79
49.95
50.75
48.85
58.55
67.71
78.38
76.08
76.81
14.56
76.08
54.65
55
8.313
EV/EBITx
7.163
6.893
7.687
7.720
6.961
6.700
7.026
7.872
7.373
6.655
22.99
7.026
7.094
71
21.51
FCF yield (avg)%
26.99
28.93
29.42
28.84
27.78
25.08
25.18
23.51
21.78
18.86
10.58
23.51
26.08
42
17.80
FCF margin%
16.35
15.18
13.56
12.31
13.07
10.96
11.85
13.77
13.81
14.82
27.51
13.77
13.67
40
1.449
FCF / Net incomex
1.041
1.087
1.180
1.151
1.094
1.207
1.169
1.195
1.176
1.102
1.671
1.176
1.160
15
29.16
ROIC%
27.29
27.22
29.69
30.71
29.96
31.85
31.96
31.10
32.81
30.00
15.77
31.85
30.35
39
13.11
Return on equity%
37.38
39.39
37.61
38.62
40.10
38.41
40.51
39.93
41.06
38.13
20.33
39.93
39.00
74
18.07
Return on assets%
20.29
18.60
19.80
21.22
22.76
23.65
25.62
23.52
21.69
18.80
3.27
23.52
21.46
21
0.09
EPS$
0.27
0.27
0.29
0.29
0.26
0.27
0.27
0.26
0.28
0.26
0.09
0.07%
—
—
16.03
EPS growth%
3.95
1.50
0.40
2.40
4.84
7.65
7.67
9.09
7.05
6.08
16.37
7.65
5.46
90
0.34
Bookvalue per sh$
0.11
0.11
0.13
0.13
0.14
0.16
0.15
0.14
0.15
0.16
0.10
2.29%
4.25%
—
0.13
FCF per share$
0.28
0.27
0.29
0.30
0.35
0.37
0.42
0.46
0.44
0.51
0.30
8.13%
6.42%
—
0.07
Dividend per sh$
0.37
0.41
0.42
0.50
0.53
0.53
0.64
0.73
0.75
0.84
0.13
9.59%
8.93%
—
23.03
Div yield (avg)%
31.86
33.47
36.33
35.92
33.95
35.53
37.50
34.95
34.95
37.25
6.88
35.53
35.24
82
18.82
Payout ratio%
25.78
28.51
27.71
27.30
28.30
30.45
31.90
30.21
28.15
27.93
11.83
30.21
28.23
93
1.834
Shares (diluted)M
2.892
2.895
3.066
3.010
3.278
3.782
4.465
5.065
5.871
6.671
1.903
15.27%
10.11%
66
4.38
Buyback yield%
24.49
27.31
24.57
25.96
22.96
24.52
25.27
27.99
26.05
26.94
15.20
26.05
25.61
10
0.713
D/E ratiox
1.497
1.407
1.435
1.465
1.410
1.601
1.493
1.403
1.343
1.261
0.497
1.403
1.423
31
0.409
Enterprise value$M
0.113
0.110
0.099
0.108
0.099
0.092
0.094
0.103
0.094
0.094
0.309
(1.16%)
(2.28%)
80
0.070
LT debt$M
0.388
0.437
0.497
0.556
0.524
0.536
0.515
0.558
0.611
0.687
0.497
5.56%
5.14%
58
Revenue
$0.470M
6.27%
1.00×
Cost of revenue
$0.293M
6.15%
0.99×
Operating expenses
$0.058M
6.09%
0.98×