0.082
Revenue$M
0.073
0.072
0.072
0.072
0.072
0.072
0.073
0.073
0.073
0.075
0.086
0.58%
0.27%
18
14.68
Revenue growth%
8.99
11.27
10.73
7.73
9.71
7.39
7.73
10.43
8.93
6.60
23.35
7.73
8.96
52
14.49
Gross margin%
14.32
12.59
11.43
12.76
11.78
9.59
11.72
13.27
14.29
11.89
7.70
11.89
12.24
72
29.41
Operating margin%
8.01
9.58
12.02
14.63
16.94
19.58
19.75
17.94
19.31
19.77
9.57
19.58
17.44
43
20.80
Net margin%
13.83
16.10
13.63
12.22
12.22
12.22
14.56
17.40
19.62
18.32
17.37
17.40
14.19
76
32.20
P/E ratio (avg)x
40.09
41.47
40.68
44.74
40.10
37.55
34.21
31.93
29.45
30.52
36.43
31.93
38.82
88
23.36
EV/EBITx
23.08
25.72
28.30
25.78
29.02
30.69
31.29
34.75
34.43
32.29
13.10
32.29
29.86
32
19.94
FCF yield (avg)%
0.40
0.40
2.50
3.32
5.58
5.58
3.19
4.90
6.72
3.89
21.77
4.90
3.61
61
12.73
FCF margin%
2.51
2.00
0.40
3.33
2.41
1.63
3.91
3.37
3.71
2.79
26.07
3.37
2.65
35
1.600
FCF / Net incomex
0.491
0.522
0.522
0.560
0.572
0.589
0.548
0.564
0.630
0.704
1.754
0.589
0.562
9
27.83
ROIC%
28.75
29.06
28.84
27.43
29.61
32.36
32.02
33.56
34.93
37.58
12.36
33.56
30.82
42
3.41
Return on equity%
19.18
19.89
22.41
20.71
20.52
18.78
19.29
18.50
21.43
18.71
19.12
18.78
19.59
50
14.06
Return on assets%
5.91
3.00
2.16
2.78
1.44
1.01
1.36
0.40
0.40
0.40
29.32
0.40
1.40
50
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
6.19%
(0.26%)
—
22.97
EPS growth%
27.62
29.33
27.69
28.22
25.61
24.36
21.95
20.71
21.36
24.27
9.99
21.95
24.98
8
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
0.01
0.01
0.01
—
5.87%
3.95%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.77%)
(0.96%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.50%
(0.54%)
—
19.34
Div yield (avg)%
11.97
11.40
13.85
11.46
10.30
8.90
11.12
10.68
12.52
11.05
20.76
11.05
11.26
59
28.60
Payout ratio%
13.19
10.99
9.25
6.38
6.32
3.47
4.19
3.47
4.42
2.57
18.06
3.47
5.37
47
4.100
Shares (diluted)M
3.482
3.884
4.341
4.371
4.888
4.690
4.550
4.582
4.067
4.431
3.890
(1.95%)
3.21%
94
13.42
Buyback yield%
0.40
0.40
1.04
0.40
2.80
4.33
3.90
4.19
3.85
4.81
11.31
4.19
3.33
72
1.720
D/E ratiox
1.415
1.368
1.535
1.673
1.713
1.737
1.898
1.911
1.913
2.136
0.857
1.911
1.725
57
0.077
Enterprise value$M
0.016
0.018
0.020
0.021
0.020
0.021
0.024
0.026
0.029
0.031
—
9.03%
7.23%
38
0.033
LT debt$M
0.122
0.127
0.128
0.148
0.152
0.158
0.154
0.150
0.165
0.170
0.088
2.31%
5.00%
89
Revenue
$0.075M
0.27%
1.00×
Cost of revenue
$0.036M
(0.05%)
0.97×
Operating expenses
$0.013M
0.90%
1.06×
Goodwill & intangibles
17.70%