0.809
Revenue$M
1.181
1.270
1.356
1.425
1.535
1.653
1.744
1.869
2.001
2.116
0.883
6.63%
6.54%
67
20.53
Revenue growth%
24.75
23.43
24.45
23.56
25.32
23.71
24.80
27.44
25.71
26.47
5.42
25.71
24.78
77
19.49
Gross margin%
3.58
2.07
0.40
0.40
1.20
2.73
0.86
0.40
3.19
5.89
29.15
2.73
1.63
15
19.34
Operating margin%
14.44
14.71
15.63
15.77
16.94
16.19
13.28
15.76
15.40
12.83
21.85
15.40
15.51
81
5.57
Net margin%
26.54
27.15
24.87
25.52
23.39
23.65
21.69
23.23
22.85
20.62
22.18
22.85
23.52
88
7.905
P/E ratio (avg)x
17.55
17.57
19.44
20.27
20.31
18.42
17.23
18.84
20.83
22.84
32.06
18.84
19.14
36
14.25
EV/EBITx
25.82
25.17
22.97
24.12
21.88
19.58
21.04
20.82
18.48
17.38
10.08
19.58
21.46
24
27.68
FCF yield (avg)%
18.75
17.31
14.51
12.84
11.59
10.11
7.20
4.47
6.78
5.11
25.57
6.78
10.85
18
8.76
FCF margin%
16.81
19.52
17.41
15.13
15.45
13.83
14.12
12.89
11.69
8.69
9.25
12.89
14.62
17
1.784
FCF / Net incomex
1.753
1.592
1.548
1.604
1.380
1.298
1.317
1.314
1.318
1.362
0.725
1.317
1.371
19
24.50
ROIC%
19.60
18.01
17.37
14.49
14.98
14.58
16.92
17.65
17.53
17.43
12.50
17.43
17.40
42
4.77
Return on equity%
18.46
21.03
23.18
21.04
23.66
24.07
24.45
24.21
24.09
22.29
16.96
24.09
23.42
77
19.29
Return on assets%
16.10
19.06
20.66
22.44
20.73
22.20
20.45
19.90
19.09
19.80
27.38
19.90
20.18
86
0.05
EPS$
0.09
0.08
0.08
0.09
0.08
0.09
0.09
0.09
0.10
0.10
0.06
4.48%
2.01%
—
9.42
EPS growth%
29.88
32.61
33.18
30.29
31.50
30.81
33.11
32.70
29.97
31.65
11.72
31.65
31.58
24
0.10
Bookvalue per sh$
0.10
0.10
0.11
0.11
0.12
0.12
0.12
0.13
0.13
0.14
0.06
3.08%
3.32%
—
0.03
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.09
(2.37%)
(1.75%)
—
0.08
Dividend per sh$
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.07
7.95%
9.46%
—
5.16
Div yield (avg)%
19.44
21.81
21.97
19.38
20.50
23.31
22.97
23.39
26.19
25.45
23.08
23.39
22.47
68
13.51
Payout ratio%
30.99
30.72
30.15
29.89
28.06
27.85
26.31
26.30
25.45
27.11
24.96
26.31
27.96
94
6.987
Shares (diluted)M
7.729
7.589
8.020
8.990
8.323
9.523
8.752
8.617
8.196
8.752
7.069
1.01%
1.31%
38
16.63
Buyback yield%
17.67
16.94
16.84
15.49
15.42
12.58
15.36
17.45
16.95
14.27
15.45
15.36
16.17
77
0.384
D/E ratiox
1.199
1.187
1.291
1.232
1.363
1.444
1.441
1.292
1.212
1.207
1.120
1.292
1.262
42
1.180
Enterprise value$M
0.760
0.739
0.680
0.723
0.821
0.881
0.989
1.079
1.060
1.018
0.774
4.39%
2.35%
41
1.705
LT debt$M
1.551
1.405
1.247
1.244
1.179
1.034
1.067
1.029
1.103
1.189
1.063
0.17%
(2.18%)
32
Revenue
$2.116M
6.54%
1.00×
Cost of revenue
$1.225M
6.74%
1.02×
Operating expenses
$0.415M
5.94%
0.95×
Goodwill & intangibles
14.86%
Spread over hurdle
22.07%