0.062
Revenue$M
0.058
0.061
0.063
0.066
0.067
0.070
0.072
0.072
0.072
0.063
0.077
1.89%
2.86%
75
4.34
Revenue growth%
25.20
23.98
24.10
23.32
21.10
22.00
22.41
24.93
23.97
16.77
6.46
22.41
23.69
20
3.82
Gross margin%
27.87
24.95
22.50
20.09
19.08
21.72
24.52
25.36
25.14
22.13
2.68
24.52
24.74
88
7.36
Operating margin%
10.37
12.75
13.30
15.00
17.07
14.51
12.78
14.79
16.68
25.21
8.63
14.79
13.91
30
25.75
Net margin%
13.52
12.42
13.77
13.55
11.99
12.49
11.57
14.44
11.93
17.88
7.88
11.99
13.01
44
32.22
P/E ratio (avg)x
28.49
29.76
27.81
25.69
25.26
28.08
31.70
31.23
29.53
18.07
23.98
29.53
29.01
6
35.16
EV/EBITx
35.31
38.03
44.07
45.61
43.75
42.60
42.93
48.52
47.86
25.28
14.36
43.75
43.34
8
27.87
FCF yield (avg)%
16.95
16.00
18.59
18.52
20.14
22.47
22.36
22.26
23.21
25.12
20.18
22.36
19.37
65
6.73
FCF margin%
19.29
20.23
22.29
24.71
24.77
27.36
27.52
27.56
28.64
21.85
11.78
27.52
24.74
68
0.847
FCF / Net incomex
1.106
1.203
1.297
1.488
1.588
1.812
1.848
2.121
2.134
1.491
1.345
1.848
1.538
29
4.72
ROIC%
20.33
17.65
17.39
16.34
17.65
14.98
12.82
13.47
11.11
14.49
21.51
13.47
16.86
65
12.47
Return on equity%
18.90
16.24
16.24
17.07
15.93
17.34
19.40
22.22
24.93
13.51
20.89
19.40
18.12
5
3.14
Return on assets%
17.23
15.65
18.61
19.83
18.10
20.63
23.51
26.24
28.23
20.85
13.99
23.51
19.22
76
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.57%)
(0.81%)
—
9.26
EPS growth%
1.93
2.54
0.40
2.47
0.74
0.40
0.40
0.40
2.73
7.26
23.89
0.40
0.77
61
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.01
0.02
8.70%
10.66%
—
0.01
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.02
0.01
9.08%
7.11%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.01
0.02
7.65%
7.40%
—
11.27
Div yield (avg)%
24.67
27.09
24.35
26.42
23.64
22.63
24.21
25.77
23.99
25.59
2.80
23.99
24.28
82
6.17
Payout ratio%
14.44
14.76
15.59
16.17
16.44
16.42
19.32
20.16
18.28
13.02
28.39
18.28
16.43
70
3.367
Shares (diluted)M
3.958
4.230
4.588
4.477
4.993
5.537
5.697
6.058
5.941
3.338
3.351
5.82%
4.02%
48
29.28
Buyback yield%
22.63
21.78
19.81
20.49
20.30
23.09
21.60
24.39
22.83
3.92
6.81
22.83
22.20
78
1.767
D/E ratiox
0.612
0.572
0.621
0.691
0.648
0.662
0.658
0.604
0.612
1.603
0.444
0.648
0.617
17
0.017
Enterprise value$M
0.034
0.031
0.030
0.029
0.029
0.031
0.029
0.028
0.026
0.058
0.055
(1.84%)
(3.36%)
9
0.084
LT debt$M
0.084
0.080
0.084
0.091
0.098
0.109
0.114
0.131
0.127
0.046
—
6.95%
6.40%
11
Revenue
$0.072M
2.86%
1.00×
Cost of revenue
$0.043M
3.19%
1.03×
Operating expenses
$0.012M
1.85%
0.91×
Goodwill & intangibles
18.20%