0.784
Revenue$M
0.391
0.421
0.461
0.500
0.528
0.580
0.627
0.667
0.723
0.788
0.820
8.31%
8.24%
66
2.18
Revenue growth%
17.55
19.84
17.00
19.86
20.20
23.14
22.72
24.68
24.28
21.87
16.98
23.14
21.04
12
8.93
Gross margin%
32.26
33.03
34.38
36.59
36.31
35.64
34.21
34.71
34.73
37.14
9.50
34.73
34.72
18
10.62
Operating margin%
4.52
5.39
7.74
6.79
6.89
4.30
2.40
0.82
0.40
0.40
5.00
0.82
4.41
90
9.63
Net margin%
11.96
9.52
10.79
10.24
9.96
9.04
8.93
6.28
7.21
5.76
5.45
7.21
9.28
19
31.39
P/E ratio (avg)x
18.32
15.93
13.95
13.95
12.71
13.67
12.50
12.46
13.50
14.14
13.81
13.50
13.81
25
33.79
EV/EBITx
9.623
8.983
9.337
9.150
9.029
9.307
10.41
10.18
10.93
10.24
9.052
10.24
9.480
71
4.76
FCF yield (avg)%
32.20
32.15
31.52
30.05
31.03
28.78
29.80
31.18
30.59
29.02
12.78
29.80
30.81
95
21.80
FCF margin%
11.13
10.27
12.20
11.46
11.74
13.01
14.97
16.47
15.81
13.78
19.25
14.97
12.61
65
1.249
FCF / Net incomex
0.840
0.911
0.888
0.882
1.004
1.083
1.214
1.202
1.144
1.105
1.220
1.144
1.044
27
24.57
ROIC%
27.52
28.08
30.94
33.87
35.69
36.91
35.47
38.21
37.24
35.32
21.21
36.91
35.39
27
10.89
Return on equity%
18.07
16.80
19.45
16.57
19.41
22.12
24.37
22.44
24.45
24.73
21.01
24.37
20.79
45
24.30
Return on assets%
33.82
31.66
32.62
35.38
33.98
34.53
34.80
35.79
36.26
38.21
19.00
35.79
34.67
14
0.05
EPS$
0.14
0.13
0.15
0.15
0.16
0.16
0.18
0.20
0.19
0.21
0.05
5.91%
3.55%
—
17.95
EPS growth%
9.62
7.00
8.92
7.74
10.13
12.96
11.66
9.89
7.15
4.19
21.76
9.89
9.27
75
0.12
Bookvalue per sh$
0.11
0.10
0.10
0.09
0.08
0.08
0.08
0.08
0.07
0.06
0.16
(4.65%)
(6.93%)
—
0.17
FCF per share$
0.12
0.13
0.14
0.15
0.16
0.15
0.17
0.18
0.17
0.20
0.13
4.91%
4.92%
—
0.10
Dividend per sh$
0.14
0.15
0.16
0.18
0.17
0.16
0.16
0.15
0.15
0.17
0.10
(0.71%)
0.21%
—
18.63
Div yield (avg)%
21.12
19.21
20.85
18.80
16.80
17.83
17.17
18.77
19.77
17.73
28.13
17.83
18.79
64
23.78
Payout ratio%
28.49
27.39
26.51
28.04
29.17
28.17
27.96
26.29
26.08
24.91
29.07
26.29
27.68
5
2.147
Shares (diluted)M
2.419
2.511
2.610
2.547
2.571
2.594
2.916
2.839
2.575
2.933
2.113
2.67%
3.32%
90
27.98
Buyback yield%
5.05
4.69
4.46
7.24
4.66
4.86
6.67
7.71
5.59
7.12
2.75
6.67
5.32
75
1.707
D/E ratiox
1.716
1.859
2.132
2.078
2.321
2.651
3.203
3.859
4.576
5.079
1.073
3.859
2.486
77
0.082
Enterprise value$M
0.733
0.713
0.804
0.815
0.935
0.996
1.114
1.224
1.283
1.381
0.407
8.11%
7.94%
5
0.498
LT debt$M
0.444
0.420
0.406
0.383
0.398
0.339
0.325
0.301
0.263
0.277
0.349
(7.01%)
(5.24%)
61
Revenue
$0.788M
8.24%
1.00×
Cost of revenue
$0.362M
8.07%
0.98×
Operating expenses
$0.176M
8.29%
1.00×
Property and equipment
18.26%
Spread over hurdle
(1.16%)