1.863
Revenue$M
2.338
2.386
2.387
2.422
2.471
2.538
2.581
2.608
2.595
2.618
1.944
1.16%
1.41%
46
3.27
Revenue growth%
12.71
11.43
14.20
15.74
14.62
17.54
15.93
15.95
18.36
18.74
3.04
17.54
15.83
38
5.34
Gross margin%
6.10
3.95
2.38
2.61
2.29
2.86
5.42
4.03
5.87
5.12
23.29
5.12
3.99
19
9.51
Operating margin%
5.31
4.74
3.24
5.20
5.12
7.03
9.17
6.90
3.96
1.29
3.57
6.90
5.16
19
3.21
Net margin%
12.93
13.03
11.89
13.24
16.05
14.17
13.04
15.86
13.86
12.92
17.14
13.86
13.14
40
20.55
P/E ratio (avg)x
9.290
8.172
8.421
7.867
7.934
7.628
7.288
7.001
7.366
8.055
34.30
7.366
7.901
61
32.06
EV/EBITx
22.08
21.52
23.83
22.38
21.84
24.18
27.39
27.60
25.26
26.70
21.95
26.70
24.00
75
16.40
FCF yield (avg)%
16.69
19.43
18.24
16.19
17.40
19.31
19.88
17.26
16.05
18.10
6.67
18.10
17.75
62
16.41
FCF margin%
5.89
8.04
6.76
8.68
9.09
8.54
10.28
9.28
8.51
6.56
16.59
8.54
8.53
78
0.171
FCF / Net incomex
0.632
0.638
0.640
0.671
0.604
0.636
0.675
0.648
0.565
0.589
1.491
0.636
0.637
94
4.41
ROIC%
23.93
25.11
24.09
24.57
24.56
23.55
21.90
23.36
21.80
19.43
16.63
21.90
23.74
36
8.11
Return on equity%
15.57
13.88
14.89
15.51
16.79
13.89
14.96
17.88
17.39
18.28
4.75
17.39
15.54
31
17.67
Return on assets%
8.73
6.00
7.95
7.25
9.58
8.57
8.17
7.75
6.21
8.26
16.17
8.17
8.06
91
0.08
EPS$
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.11
0.11
0.10
0.09
4.97%
3.08%
—
2.90
EPS growth%
4.73
3.65
6.05
7.22
9.65
8.75
8.98
8.05
8.35
5.71
4.00
8.35
7.64
20
0.04
Bookvalue per sh$
0.09
0.09
0.10
0.11
0.12
0.11
0.12
0.12
0.12
0.13
0.03
1.93%
2.90%
—
0.03
FCF per share$
0.16
0.18
0.19
0.21
0.24
0.29
0.34
0.39
0.38
0.44
0.16
12.53%
11.95%
—
0.06
Dividend per sh$
0.12
0.10
0.09
0.08
0.08
0.08
0.08
0.08
0.08
0.07
0.02
(0.91%)
(5.52%)
—
26.27
Div yield (avg)%
21.15
18.59
17.94
18.73
15.87
16.88
15.60
15.09
17.16
16.61
15.73
16.61
17.02
89
26.84
Payout ratio%
13.76
12.43
14.46
12.59
14.56
11.61
11.98
14.83
15.94
15.09
24.01
14.83
14.11
65
8.384
Shares (diluted)M
10.21
10.25
10.01
10.47
10.22
11.04
10.84
10.59
10.85
10.78
8.808
1.08%
1.69%
15
8.38
Buyback yield%
18.43
20.42
19.89
18.66
19.79
17.45
18.93
16.86
14.49
15.10
2.48
16.86
18.54
89
1.787
D/E ratiox
1.953
2.030
1.956
2.185
2.423
2.671
2.539
2.911
2.857
3.190
1.253
2.857
2.481
25
1.254
Enterprise value$M
1.412
1.269
1.221
1.183
1.220
1.142
1.038
0.988
1.090
1.070
1.967
(2.58%)
(3.74%)
69
1.521
LT debt$M
0.279
0.276
0.245
0.246
0.243
0.235
0.231
0.209
0.193
0.174
1.778
(6.45%)
(5.92%)
16
Revenue
$2.618M
1.41%
1.00×
Cost of revenue
$1.643M
1.36%
1.00×
Operating expenses
$0.636M
1.41%
1.00×