0.473
Revenue$M
0.305
0.323
0.355
0.376
0.401
0.426
0.456
0.479
0.503
0.534
0.507
5.86%
6.49%
92
19.98
Revenue growth%
13.94
12.98
12.29
11.38
9.38
7.48
5.45
6.49
4.58
2.35
5.24
5.45
8.43
75
29.65
Gross margin%
27.90
30.80
28.22
27.95
25.04
25.76
22.88
25.48
27.91
26.16
18.17
25.76
27.03
38
25.17
Operating margin%
2.79
3.55
4.04
5.35
3.05
5.56
2.58
3.20
5.43
6.96
27.80
5.43
3.79
62
19.69
Net margin%
21.21
19.68
19.87
19.23
18.14
17.05
18.99
20.23
19.25
19.67
23.47
19.25
19.46
28
24.31
P/E ratio (avg)x
28.38
30.21
34.08
32.81
31.81
30.75
30.64
30.26
28.95
33.80
9.231
30.64
30.69
94
19.02
EV/EBITx
14.32
12.25
12.88
11.43
12.11
11.30
10.29
9.003
9.521
8.818
31.11
9.521
11.36
81
14.84
FCF yield (avg)%
31.87
33.25
31.33
28.82
30.99
32.96
30.90
32.90
35.34
37.91
9.90
32.96
32.39
68
4.52
FCF margin%
26.01
26.17
24.48
26.82
28.42
30.39
29.30
31.69
28.82
30.42
11.30
30.39
28.62
61
1.511
FCF / Net incomex
1.426
1.575
1.634
1.807
1.971
2.139
2.233
2.214
2.393
2.764
0.101
2.233
2.055
48
13.36
ROIC%
18.56
19.85
19.93
19.00
17.08
15.42
15.87
18.20
17.19
14.92
11.65
15.87
17.70
7
11.60
Return on equity%
25.57
24.92
23.35
24.88
23.23
25.97
26.15
26.01
28.58
28.32
14.35
26.15
25.77
74
21.33
Return on assets%
2.64
5.27
4.56
6.95
9.21
11.88
10.67
10.34
9.23
12.23
4.63
10.67
9.22
9
0.08
EPS$
0.13
0.13
0.13
0.14
0.15
0.16
0.17
0.17
0.18
0.18
0.08
3.74%
3.81%
—
25.75
EPS growth%
14.16
15.98
15.95
17.85
20.81
19.64
17.35
17.57
18.65
18.53
18.66
18.53
17.71
65
0.07
Bookvalue per sh$
0.24
0.28
0.29
0.34
0.38
0.43
0.43
0.41
0.49
0.55
0.20
7.35%
10.46%
—
0.04
FCF per share$
0.08
0.09
0.10
0.10
0.11
0.12
0.13
0.13
0.13
0.14
0.22
5.08%
6.92%
—
0.17
Dividend per sh$
0.24
0.24
0.27
0.28
0.28
0.33
0.33
0.38
0.43
0.51
0.10
12.46%
9.69%
—
6.35
Div yield (avg)%
13.32
14.43
11.54
10.28
13.03
10.72
8.96
10.07
9.78
9.15
5.31
9.78
10.50
75
11.43
Payout ratio%
7.91
9.82
7.42
8.78
6.34
8.10
10.02
12.13
9.81
10.65
17.29
10.02
9.30
46
2.046
Shares (diluted)M
2.731
2.610
2.577
2.632
2.713
2.583
2.916
3.412
3.560
3.704
2.091
6.42%
2.76%
91
2.74
Buyback yield%
14.52
16.96
17.41
14.85
16.59
18.32
20.99
19.99
22.75
22.52
27.39
20.99
17.87
34
1.248
D/E ratiox
1.289
1.197
1.311
1.394
1.460
1.303
1.400
1.237
1.344
1.246
0.302
1.303
1.307
46
0.101
Enterprise value$M
0.075
0.081
0.084
0.077
0.079
0.068
0.058
0.057
0.050
0.051
0.594
(8.63%)
(5.38%)
78
0.118
LT debt$M
0.908
0.893
0.936
0.947
0.969
0.988
1.145
1.151
1.191
1.186
0.592
4.13%
3.89%
90
Revenue
$0.534M
6.49%
1.00×
Cost of revenue
$0.373M
6.49%
1.00×
Operating expenses
$0.114M
6.66%
1.02×
Goodwill & intangibles
13.67%
Spread over hurdle
(9.80%)