5.723
Revenue$M
9.891
9.956
10.24
10.36
10.38
10.55
10.65
11.05
11.43
11.36
6.240
1.81%
1.76%
82
2.19
Revenue growth%
25.95
25.51
22.81
21.55
18.69
15.81
14.56
16.08
18.90
21.37
29.29
16.08
20.13
66
11.74
Gross margin%
3.78
5.57
2.64
0.40
0.40
0.40
2.14
4.17
5.03
5.66
24.71
4.17
3.21
38
28.22
Operating margin%
19.68
19.36
21.39
21.30
18.71
20.63
19.48
18.62
19.67
22.04
4.01
19.67
19.68
36
28.03
Net margin%
18.81
18.88
19.77
18.70
21.05
21.26
19.52
18.14
20.27
22.25
21.11
20.27
19.65
47
28.84
P/E ratio (avg)x
32.49
31.88
30.63
30.17
33.01
31.21
29.85
27.85
29.97
28.93
21.41
29.85
30.40
10
27.06
EV/EBITx
5.299
5.404
5.186
4.970
5.206
4.852
4.818
4.706
4.212
4.052
11.02
4.706
4.911
20
2.78
FCF yield (avg)%
13.64
15.63
13.09
12.02
11.98
13.41
16.09
18.85
20.53
18.17
15.19
18.17
14.64
72
9.27
FCF margin%
13.33
16.16
17.94
18.78
15.99
14.09
13.18
15.24
15.96
13.82
12.26
14.09
15.60
72
1.005
FCF / Net incomex
1.186
1.182
1.367
1.316
1.437
1.597
1.518
1.698
1.941
2.090
1.578
1.698
1.477
53
9.52
ROIC%
19.45
17.24
20.07
19.50
20.63
19.41
20.44
20.44
22.28
22.86
19.77
20.44
20.25
52
22.58
Return on equity%
4.71
2.75
5.26
7.90
7.37
7.48
5.31
7.12
7.19
4.94
17.02
7.12
6.22
91
8.40
Return on assets%
21.05
20.67
18.26
18.14
16.01
16.47
19.25
21.53
22.85
23.77
6.73
21.53
19.96
64
0.17
EPS$
0.10
0.09
0.11
0.12
0.12
0.14
0.15
0.14
0.14
0.15
0.19
4.85%
4.68%
—
22.13
EPS growth%
16.69
19.28
18.71
20.20
17.94
17.93
18.05
17.26
19.60
19.33
28.17
18.05
18.38
88
0.04
Bookvalue per sh$
0.26
0.30
0.34
0.34
0.41
0.40
0.40
0.40
0.40
0.41
0.04
0.26%
6.03%
—
0.09
FCF per share$
0.32
0.37
0.42
0.47
0.53
0.58
0.58
0.60
0.69
0.69
0.18
5.17%
8.24%
—
0.06
Dividend per sh$
0.23
0.23
0.25
0.24
0.27
0.27
0.31
0.31
0.30
0.28
0.04
1.29%
1.34%
—
28.31
Div yield (avg)%
28.53
26.64
29.32
30.77
32.84
34.39
32.52
33.02
35.05
34.99
19.95
34.39
32.68
76
29.35
Payout ratio%
24.99
22.32
23.86
25.23
22.33
25.29
25.38
26.73
24.71
26.74
23.10
25.38
25.11
74
32.81
Shares (diluted)M
23.67
25.69
22.24
21.70
21.71
23.36
22.56
20.64
18.66
18.17
31.60
(3.49%)
(3.78%)
46
20.75
Buyback yield%
12.29
14.96
13.29
12.68
11.46
10.70
9.13
8.11
10.37
12.88
13.83
10.37
11.88
31
0.731
D/E ratiox
2.180
2.468
2.644
2.750
2.698
2.800
2.729
2.704
2.906
2.969
0.514
2.800
2.717
64
7.956
Enterprise value$M
2.769
2.974
2.886
3.366
3.560
3.973
3.890
3.912
4.495
4.628
0.808
5.39%
4.83%
91
11.02
LT debt$M
5.703
5.224
5.058
5.422
5.425
4.983
4.695
4.416
4.561
5.007
4.701
(1.59%)
(0.49%)
7
Revenue
$11.36M
1.76%
1.00×
Cost of revenue
$6.771M
1.65%
0.99×
Operating expenses
$2.429M
2.04%
1.03×