0.081
Revenue$M
0.134
0.136
0.142
0.144
0.149
0.150
0.154
0.158
0.160
0.166
0.083
2.28%
2.45%
10
12.51
Revenue growth%
15.40
15.27
18.12
20.94
21.89
20.04
17.43
17.72
17.98
16.68
14.60
17.72
17.85
50
22.29
Gross margin%
18.64
18.86
18.36
20.65
23.05
24.60
23.00
24.77
22.85
23.02
27.45
23.02
22.93
38
13.88
Operating margin%
19.25
21.10
20.61
21.08
21.06
20.34
18.12
15.22
17.02
16.00
16.17
17.02
19.80
47
6.86
Net margin%
23.63
23.97
24.40
24.06
23.41
23.55
21.02
22.64
22.43
23.80
14.62
22.64
23.59
59
34.40
P/E ratio (avg)x
28.74
30.87
34.56
35.82
42.16
46.58
50.23
57.47
60.52
71.74
30.36
57.47
44.37
44
29.07
EV/EBITx
22.27
19.26
19.29
18.51
20.14
20.17
19.93
17.62
17.40
17.38
7.243
17.62
19.27
87
8.88
FCF yield (avg)%
25.35
22.75
20.89
21.38
18.86
20.16
21.38
19.00
16.97
18.78
29.73
19.00
20.52
64
16.49
FCF margin%
13.58
15.88
14.76
14.91
15.71
16.03
16.23
18.17
15.89
15.34
26.46
16.03
15.79
50
0.589
FCF / Net incomex
2.335
2.720
2.703
3.077
3.645
3.687
3.803
4.307
4.246
4.989
1.346
4.246
3.666
33
2.17
ROIC%
14.31
14.20
16.57
19.12
18.94
19.13
16.63
18.87
20.94
22.84
10.41
19.13
18.91
72
3.30
Return on equity%
29.31
28.30
26.77
24.16
21.74
23.26
23.27
21.66
21.11
21.46
28.89
21.66
23.26
62
29.65
Return on assets%
19.12
21.81
19.35
19.03
20.16
21.87
24.17
25.16
22.72
22.38
5.37
22.72
21.84
32
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.73%
1.77%
—
29.76
EPS growth%
20.61
17.97
19.28
20.69
21.55
22.73
19.89
19.90
22.15
21.93
2.82
21.93
20.65
92
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.86%
3.59%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
6.64%
6.37%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
8.96%
5.71%
—
7.74
Div yield (avg)%
20.44
19.44
21.69
18.72
21.70
21.50
19.02
20.07
22.53
24.01
28.11
21.50
20.97
9
18.83
Payout ratio%
14.17
14.46
12.64
13.53
12.78
11.47
12.00
9.93
11.79
13.92
7.77
11.79
12.71
68
9.267
Shares (diluted)M
6.189
5.721
5.026
4.901
5.301
5.614
5.743
4.947
5.158
5.194
9.105
(0.41%)
(2.37%)
90
13.92
Buyback yield%
9.96
12.45
11.97
12.08
12.91
9.94
12.08
11.88
14.13
13.64
2.40
12.08
12.08
31
0.918
D/E ratiox
0.580
0.572
0.575
0.546
0.586
0.569
0.595
0.588
0.578
0.539
1.678
0.578
0.576
39
0.076
Enterprise value$M
0.130
0.133
0.146
0.166
0.170
0.192
0.225
0.226
0.243
0.281
0.132
10.62%
8.05%
67
0.112
LT debt$M
0.097
0.088
0.078
0.072
0.076
0.074
0.065
0.066
0.066
0.070
0.129
(1.72%)
(2.80%)
26
Revenue
$0.166M
2.45%
1.00×
Cost of revenue
$0.105M
2.28%
0.98×
Operating expenses
$0.020M
2.79%
1.03×
Goodwill & intangibles
16.95%
Spread over hurdle
15.08%