0.220
Revenue$M
0.122
0.127
0.131
0.141
0.151
0.159
0.169
0.175
0.184
0.194
0.233
5.12%
5.32%
76
29.02
Revenue growth%
0.40
0.68
1.30
0.40
0.40
2.11
4.59
6.40
6.11
7.91
26.04
6.11
1.70
57
26.34
Gross margin%
6.60
8.24
10.06
10.87
13.31
10.77
9.31
12.08
11.20
10.82
21.69
10.82
10.80
77
23.90
Operating margin%
17.05
14.55
13.55
12.30
12.85
14.35
12.79
13.77
11.08
11.18
28.00
12.79
13.20
94
15.22
Net margin%
28.12
25.63
24.55
25.71
26.86
28.50
27.90
26.13
28.07
25.80
3.40
27.90
26.50
64
37.76
P/E ratio (avg)x
22.65
22.10
21.15
23.99
23.55
23.23
24.33
25.47
28.77
34.01
10.74
25.47
23.77
46
31.24
EV/EBITx
10.50
10.16
10.76
9.455
9.749
9.918
8.851
9.413
8.518
8.941
32.01
8.941
9.602
63
2.85
FCF yield (avg)%
11.77
9.97
11.25
10.43
11.80
9.79
9.29
7.82
8.60
8.08
23.55
8.60
9.88
76
17.21
FCF margin%
26.78
26.85
27.28
25.59
28.23
28.60
29.72
27.58
27.49
26.75
9.02
27.58
27.39
34
1.609
FCF / Net incomex
2.272
2.559
2.884
2.976
3.562
3.670
3.826
4.540
4.948
5.095
1.070
4.540
3.616
89
16.98
ROIC%
27.96
25.83
24.50
26.41
24.33
21.57
20.62
19.91
19.17
20.70
7.35
20.62
22.95
69
2.31
Return on equity%
21.92
21.62
19.63
22.32
23.21
24.90
24.48
25.61
22.80
21.88
20.94
24.48
22.56
56
12.92
Return on assets%
15.15
17.41
18.11
18.51
16.79
17.51
16.99
19.75
19.76
18.11
8.95
18.11
17.81
48
—
EPS$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
4.77%
6.95%
—
16.21
EPS growth%
4.04
6.88
9.48
6.50
6.19
6.57
6.78
7.70
6.49
9.14
6.79
6.78
6.68
34
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.09%
4.37%
—
0.01
FCF per share$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
3.54%
5.50%
—
0.03
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.32%)
(1.44%)
—
18.97
Div yield (avg)%
10.40
8.44
6.62
6.52
8.36
9.10
11.63
12.87
12.15
13.06
18.27
12.15
9.75
55
22.01
Payout ratio%
7.70
9.02
9.26
11.90
10.94
11.47
9.73
9.47
7.27
6.69
5.68
9.47
9.37
51
5.959
Shares (diluted)M
9.044
9.724
11.35
11.14
12.68
14.64
16.30
16.50
15.75
17.79
5.946
7.02%
8.21%
24
17.39
Buyback yield%
24.36
25.10
25.50
26.52
27.32
28.00
30.69
30.16
30.77
28.15
4.74
30.16
27.66
41
0.814
D/E ratiox
2.478
2.767
2.730
2.696
2.770
3.005
3.184
3.648
4.266
4.457
0.753
3.648
2.888
23
0.219
Enterprise value$M
0.048
0.046
0.050
0.055
0.052
0.055
0.053
0.052
0.051
0.056
0.077
1.49%
0.06%
48
0.240
LT debt$M
0.315
0.322
0.363
0.348
0.340
0.341
0.345
0.365
0.377
0.351
0.076
0.61%
2.46%
92
Revenue
$0.194M
5.32%
1.00×
Cost of revenue
$0.111M
5.48%
1.02×
Operating expenses
$0.047M
5.25%
0.99×
Goodwill & intangibles
14.45%
Spread over hurdle
(3.81%)