0.341
Revenue$M
1.811
1.792
1.787
1.822
1.799
1.829
1.819
1.806
1.830
1.796
0.381
(0.03%)
0.05%
49
12.44
Revenue growth%
26.23
26.17
28.06
25.54
23.42
21.68
20.34
17.71
20.34
19.29
28.18
20.34
22.55
37
8.70
Gross margin%
4.10
3.48
1.25
0.92
1.36
3.44
3.46
0.90
0.40
0.40
20.48
0.90
1.31
72
18.54
Operating margin%
19.19
18.25
19.60
19.65
22.60
19.66
20.62
21.34
23.86
25.67
17.18
21.34
20.14
90
5.70
Net margin%
25.48
26.08
28.05
28.54
30.00
30.29
30.93
30.77
31.76
31.86
14.49
30.93
30.15
31
24.12
P/E ratio (avg)x
30.99
35.04
32.91
35.81
33.64
37.70
35.50
34.28
34.76
38.97
15.13
35.50
34.90
47
37.45
EV/EBITx
6.827
7.268
6.656
7.095
6.875
6.726
6.658
7.330
7.288
7.723
12.65
7.288
6.985
79
6.85
FCF yield (avg)%
25.07
22.78
22.13
23.73
22.81
21.34
18.56
17.97
18.59
19.41
15.75
18.59
21.74
61
13.50
FCF margin%
19.39
21.73
24.64
22.27
21.20
22.91
25.69
22.92
22.98
23.70
23.09
22.98
22.92
34
0.389
FCF / Net incomex
0.874
0.919
0.911
0.942
0.841
0.907
0.896
0.963
0.906
0.820
0.878
0.906
0.906
51
14.25
ROIC%
16.68
18.31
17.10
16.94
18.95
21.82
22.14
22.78
21.05
19.55
17.34
21.82
19.25
80
21.76
Return on equity%
22.84
22.74
23.88
26.80
28.99
26.39
26.16
24.71
21.76
20.14
18.32
24.71
24.30
71
14.47
Return on assets%
19.84
20.79
22.66
22.25
23.29
24.23
27.04
24.32
27.23
24.79
12.02
24.79
23.76
17
0.03
EPS$
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.09
0.03
9.02%
9.13%
—
2.72
EPS growth%
16.33
15.45
13.15
15.26
12.27
9.85
11.33
12.98
14.87
11.94
2.19
11.94
13.06
57
0.04
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.08
(3.96%)
(1.96%)
—
0.04
FCF per share$
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.70%
1.82%
—
0.02
Dividend per sh$
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.11
0.12
0.13
0.03
10.64%
7.36%
—
26.07
Div yield (avg)%
24.90
22.14
22.23
21.74
19.05
20.03
22.53
24.80
25.69
25.17
25.57
24.80
22.38
40
20.02
Payout ratio%
15.11
14.17
13.74
12.68
12.69
12.43
13.92
13.46
15.91
16.24
11.94
13.92
13.83
72
7.430
Shares (diluted)M
7.725
8.111
8.983
9.807
11.17
11.73
11.08
11.27
10.59
10.04
7.763
(2.12%)
3.87%
17
14.32
Buyback yield%
8.23
5.57
5.56
7.90
6.81
5.17
6.07
7.56
4.97
5.86
24.90
5.86
5.97
46
0.558
D/E ratiox
0.235
0.217
0.199
0.229
0.235
0.262
0.280
0.294
0.323
0.333
1.228
0.294
0.249
54
1.237
Enterprise value$M
0.226
0.264
0.275
0.305
0.289
0.273
0.285
0.310
0.309
0.362
0.809
4.60%
5.67%
9
0.916
LT debt$M
0.545
0.650
0.779
0.883
0.912
1.049
1.245
1.406
1.366
1.484
0.476
10.23%
10.27%
29
Revenue
$1.796M
0.05%
1.00×
Cost of revenue
$1.143M
0.26%
1.02×
Operating expenses
$0.244M
(0.35%)
0.96×
Goodwill & intangibles
19.49%
Spread over hurdle
(1.55%)