1.144
Revenue$B
0.823
0.840
0.876
0.891
0.937
0.963
1.020
1.050
1.096
1.135
1.184
3.90%
3.90%
11
25.69
Revenue growth%
8.40
6.16
8.72
9.36
10.50
13.01
14.67
14.50
15.91
15.89
13.80
14.67
11.75
17
17.64
Gross margin%
3.01
5.61
6.70
8.59
6.04
6.34
9.10
6.35
8.33
5.58
7.06
6.35
6.34
59
12.47
Operating margin%
12.17
11.76
9.89
10.43
7.98
9.52
7.33
8.01
9.71
9.65
12.17
9.52
9.68
10
4.70
Net margin%
19.06
19.48
19.68
20.76
19.42
17.94
16.04
13.74
12.52
15.33
24.04
15.33
18.50
85
32.56
P/E ratio (avg)x
7.857
8.563
8.722
9.479
10.23
10.38
9.972
8.690
9.007
8.417
12.87
9.007
8.864
74
32.83
EV/EBITx
19.91
22.49
25.49
28.79
26.52
26.67
29.25
30.86
29.64
34.33
36.40
29.64
27.73
54
4.20
FCF yield (avg)%
4.49
5.52
4.85
6.61
9.46
11.25
11.26
13.36
13.35
15.32
6.55
13.35
10.35
17
8.08
FCF margin%
8.73
11.34
9.67
6.71
5.90
3.83
4.01
2.26
2.53
5.10
22.61
3.83
5.50
26
1.553
FCF / Net incomex
0.769
0.884
0.898
1.025
1.006
1.042
0.977
0.999
0.937
0.884
1.564
0.977
0.957
92
17.72
ROIC%
6.04
7.20
7.74
7.56
5.57
4.25
2.75
5.31
3.88
2.46
2.94
3.88
5.44
62
20.82
Return on equity%
20.80
22.33
20.32
18.74
21.19
22.38
22.95
22.87
22.48
19.53
13.38
22.48
21.76
35
4.20
Return on assets%
16.32
14.89
13.05
13.56
10.78
13.42
15.45
15.96
15.01
17.25
10.64
15.45
14.95
31
0.24
EPS$
0.06
0.06
0.07
0.07
0.08
0.08
0.07
0.07
0.07
0.08
0.26
(0.49%)
1.11%
—
28.52
EPS growth%
0.40
0.40
0.73
0.40
3.05
4.10
6.03
7.53
8.61
7.42
28.85
7.42
3.57
55
0.11
Bookvalue per sh$
0.07
0.07
0.07
0.06
0.06
0.07
0.07
0.08
0.07
0.07
0.24
1.19%
(1.39%)
—
0.20
FCF per share$
0.14
0.12
0.12
0.12
0.12
0.11
0.12
0.11
0.11
0.11
0.22
(2.25%)
(3.77%)
—
0.14
Dividend per sh$
0.32
0.38
0.42
0.45
0.53
0.56
0.64
0.74
0.73
0.80
0.33
8.91%
11.34%
—
13.96
Div yield (avg)%
26.71
26.70
24.31
24.30
24.44
22.22
24.53
25.17
23.36
20.65
29.15
23.36
24.37
27
18.44
Payout ratio%
25.32
24.91
22.54
23.25
26.21
25.47
27.46
26.66
27.27
28.96
21.37
27.27
25.84
45
3.063
Shares (diluted)B
4.328
4.189
4.254
4.205
4.161
4.185
4.630
5.025
5.301
6.157
3.112
8.15%
4.27%
16
8.66
Buyback yield%
8.05
10.95
11.95
12.86
13.16
10.41
9.47
6.89
4.15
3.41
24.89
6.89
9.94
95
0.134
D/E ratiox
0.332
0.360
0.353
0.394
0.433
0.471
0.522
0.604
0.649
0.722
1.399
0.604
0.452
88
397.8
Enterprise value$M
493.5
545.2
598.2
609.4
635.9
564.7
601.0
536.5
595.2
658.7
100.8
0.71%
3.51%
68
0.404
LT debt$B
0.608
0.610
0.591
0.645
0.695
0.740
0.712
0.694
0.749
0.803
1.049
2.93%
4.06%
83
Revenue
$1.135B
3.90%
1.00×
Cost of revenue
$592.5M
4.06%
1.02×
Operating expenses
$258.9M
3.52%
0.96×
Goodwill & intangibles
23.54%
Spread over hurdle
(1.96%)