0.173
Revenue$M
2.488
2.559
2.647
2.736
2.838
2.939
3.008
3.211
3.435
0.178
0.205
4.66%
4.28%
84
11.31
Revenue growth%
25.04
25.97
27.46
24.72
26.14
23.23
23.84
25.59
25.27
5.56
24.91
25.27
25.16
33
9.26
Gross margin%
15.12
16.98
18.12
19.92
21.37
19.77
20.38
18.19
17.48
19.38
25.94
19.77
18.16
14
20.85
Operating margin%
19.69
17.68
15.53
17.93
17.45
18.21
17.52
16.26
15.90
9.23
19.49
17.45
17.60
80
11.18
Net margin%
0.66
0.40
0.40
0.40
0.40
3.15
1.96
1.94
2.89
8.49
8.14
1.96
1.30
17
9.924
P/E ratio (avg)x
15.70
15.68
16.65
17.30
18.57
17.04
16.00
16.58
17.57
31.54
8.511
17.04
16.61
67
34.75
EV/EBITx
28.12
31.45
31.30
28.98
30.03
32.40
29.37
27.68
30.90
37.29
17.19
30.03
29.70
12
24.13
FCF yield (avg)%
24.44
24.97
24.02
22.22
23.75
23.53
25.47
27.32
29.12
9.65
13.14
25.47
24.23
46
8.75
FCF margin%
30.78
29.16
30.11
27.88
28.21
29.67
28.22
27.77
28.83
9.79
28.69
28.22
28.66
47
1.070
FCF / Net incomex
0.804
0.761
0.726
0.702
0.721
0.740
0.805
0.942
1.018
1.129
1.545
0.805
0.751
43
13.70
ROIC%
13.52
16.17
16.22
18.29
19.52
20.72
21.71
18.82
18.33
7.23
8.57
19.52
18.31
37
13.36
Return on equity%
19.33
17.01
14.50
12.32
11.74
12.81
11.28
9.60
12.45
12.40
2.74
11.74
12.63
70
24.36
Return on assets%
26.78
27.02
27.86
28.57
29.42
27.64
25.95
27.11
29.64
27.55
17.92
27.64
27.39
73
0.02
EPS$
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.02
0.02
5.74%
5.52%
—
14.90
EPS growth%
15.53
12.76
10.96
10.49
11.34
11.83
10.33
9.71
10.23
5.09
28.43
10.33
11.15
25
0.03
Bookvalue per sh$
0.03
0.04
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.02
0.02
0.26%
1.68%
—
0.01
FCF per share$
0.04
0.04
0.05
0.04
0.04
0.05
0.04
0.04
0.04
0.05
0.03
(1.26%)
1.15%
—
0.04
Dividend per sh$
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.09
0.02
0.04
9.59%
7.25%
—
8.77
Div yield (avg)%
7.70
8.77
6.32
6.95
7.34
6.51
9.41
6.77
6.31
5.27
27.26
6.77
7.14
9
5.87
Payout ratio%
27.43
28.55
29.12
30.77
29.74
30.21
31.47
33.29
32.95
13.75
8.88
31.47
29.98
24
45.92
Shares (diluted)M
83.20
96.63
92.17
106.2
108.6
118.9
121.0
115.6
127.5
45.76
47.59
3.71%
6.25%
37
17.15
Buyback yield%
4.44
2.18
0.83
3.69
3.60
1.17
3.44
3.82
1.11
24.83
22.45
3.44
2.81
85
1.387
D/E ratiox
1.310
1.525
1.543
1.510
1.530
1.838
2.167
2.275
2.474
0.329
0.322
2.167
1.536
56
1.735
Enterprise value$M
0.330
0.361
0.370
0.376
0.368
0.393
0.377
0.368
0.416
0.181
1.223
2.05%
1.36%
23
2.245
LT debt$M
0.159
0.140
0.153
0.139
0.151
0.139
0.151
0.153
0.161
0.692
2.446
3.03%
(0.47%)
14
Revenue
$3.435M
4.28%
1.00×
Cost of revenue
$2.262M
4.31%
1.00×
Operating expenses
$0.478M
3.64%
0.94×
Goodwill & intangibles
18.44%
Spread over hurdle
11.08%