0.037
Revenue$M
0.047
0.050
0.051
0.053
0.054
0.056
0.059
0.061
0.062
0.040
0.042
3.49%
3.86%
30
5.50
Revenue growth%
22.34
20.21
22.14
23.60
24.80
22.20
24.01
22.63
24.03
2.55
10.24
24.01
23.12
26
15.75
Gross margin%
10.11
8.83
11.53
12.30
14.93
16.21
15.46
13.06
15.81
17.20
29.45
15.46
12.68
55
5.57
Operating margin%
4.17
5.56
7.66
10.61
8.89
9.03
12.00
11.11
10.75
22.03
18.35
10.75
8.96
50
19.65
Net margin%
11.29
10.58
8.43
7.43
7.29
7.23
7.15
6.22
4.16
25.87
11.86
7.15
7.36
11
35.09
P/E ratio (avg)x
16.31
15.95
17.74
17.47
17.67
20.45
20.82
20.26
21.61
17.31
37.79
20.45
17.71
83
26.33
EV/EBITx
28.01
24.97
26.63
24.55
23.75
23.79
26.17
29.06
32.62
16.61
33.30
26.17
26.08
73
11.84
FCF yield (avg)%
2.58
4.01
4.43
7.15
7.82
7.68
6.78
6.17
7.89
6.87
21.19
7.68
6.47
23
22.90
FCF margin%
21.89
23.79
25.03
25.81
28.73
31.69
32.67
31.88
34.13
9.21
20.01
31.88
27.27
50
0.184
FCF / Net incomex
1.909
2.103
2.110
2.147
2.382
2.348
2.548
2.415
2.843
1.155
1.047
2.415
2.248
10
2.28
ROIC%
25.19
24.53
25.27
27.89
26.66
24.51
26.89
24.16
26.51
15.04
27.12
26.51
25.77
68
7.27
Return on equity%
4.42
2.80
0.40
1.78
0.64
1.84
3.78
5.65
6.55
9.48
4.54
3.78
3.29
19
16.28
Return on assets%
30.80
29.31
28.76
28.21
26.64
29.48
29.57
27.59
29.03
20.16
14.86
29.03
29.17
30
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.18%
3.54%
—
15.45
EPS growth%
26.15
28.76
27.67
25.67
23.71
25.38
23.30
26.14
27.89
6.46
14.33
25.38
25.91
84
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
17.24%
13.23%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.61%)
(5.06%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.55%
(0.45%)
—
11.66
Div yield (avg)%
19.30
21.20
19.40
19.01
20.08
17.28
15.60
14.69
13.41
17.62
16.82
15.60
19.15
64
2.79
Payout ratio%
12.98
15.13
14.85
15.99
14.85
14.83
11.99
11.33
9.78
16.65
23.80
11.99
13.91
66
31.70
Shares (diluted)M
61.75
70.80
77.44
89.53
104.9
119.1
124.7
134.1
157.2
32.50
32.05
11.92%
11.86%
38
5.53
Buyback yield%
12.65
11.57
8.80
10.74
11.86
12.58
10.90
11.77
11.54
23.22
13.35
11.77
11.67
69
0.847
D/E ratiox
1.133
1.192
1.286
1.177
1.095
1.194
1.284
1.454
1.389
1.181
0.691
1.284
1.213
64
0.077
Enterprise value$M
0.100
0.095
0.100
0.100
0.096
0.093
0.089
0.103
0.113
0.028
0.077
2.65%
2.76%
75
0.012
LT debt$M
0.032
0.031
0.033
0.029
0.027
0.026
0.025
0.027
0.023
0.075
0.087
(4.39%)
(3.10%)
32
Revenue
$0.062M
3.86%
1.00×
Cost of revenue
$0.040M
3.85%
1.00×
Operating expenses
$0.012M
4.83%
1.10×