0.232
Revenue$M
0.440
0.468
0.500
0.524
0.558
0.597
0.632
0.689
0.736
0.255
0.284
7.05%
6.67%
31
12.21
Revenue growth%
3.86
1.15
0.40
1.98
0.72
0.40
0.40
2.25
3.06
18.42
13.47
0.72
1.56
60
14.79
Gross margin%
13.66
15.07
17.38
18.94
21.73
23.98
21.28
20.36
18.72
11.96
14.25
21.28
18.83
17
17.57
Operating margin%
10.15
10.37
10.55
12.84
10.38
7.79
8.64
5.77
7.38
26.46
11.59
7.79
9.83
34
17.89
Net margin%
9.90
7.35
8.90
7.93
10.66
11.21
12.01
14.28
12.23
28.73
21.75
12.01
10.28
80
16.00
P/E ratio (avg)x
19.39
18.20
16.26
14.12
13.66
14.19
12.14
12.07
11.57
16.56
29.96
12.14
14.15
5
13.73
EV/EBITx
33.78
31.95
28.81
28.21
31.37
31.74
34.84
36.17
35.07
35.37
6.602
34.84
31.92
87
21.27
FCF yield (avg)%
21.14
20.94
21.70
20.57
18.78
16.32
17.44
18.03
18.92
13.77
22.40
18.03
19.66
70
8.68
FCF margin%
10.02
8.94
7.01
6.72
6.96
7.68
7.88
5.53
2.72
2.99
2.52
6.96
7.35
79
0.726
FCF / Net incomex
1.881
1.838
2.017
2.045
2.166
2.255
2.312
2.684
3.076
0.190
1.128
2.312
2.106
55
22.50
ROIC%
2.36
5.10
7.25
5.57
4.12
3.54
5.68
6.57
8.60
20.88
2.93
5.68
5.33
67
5.90
Return on equity%
0.40
2.86
4.07
4.64
5.52
4.76
3.52
2.44
0.40
3.93
13.34
3.52
3.19
90
26.84
Return on assets%
6.72
7.47
9.55
12.34
11.67
13.13
11.39
9.02
6.43
25.61
24.10
11.39
9.28
93
0.21
EPS$
0.28
0.29
0.27
0.29
0.30
0.33
0.32
0.33
0.29
0.23
0.23
0.03%
1.68%
—
26.88
EPS growth%
32.20
29.80
27.30
28.08
29.28
27.35
27.99
25.42
26.20
26.31
27.71
27.35
28.03
57
0.18
Bookvalue per sh$
0.20
0.20
0.20
0.20
0.21
0.23
0.22
0.21
0.23
0.16
0.13
3.35%
0.82%
—
0.12
FCF per share$
0.22
0.25
0.24
0.27
0.29
0.28
0.31
0.29
0.31
0.04
0.15
3.02%
4.30%
—
0.05
Dividend per sh$
0.06
0.07
0.06
0.07
0.07
0.06
0.06
0.06
0.06
0.17
0.18
(1.82%)
(1.92%)
—
22.76
Div yield (avg)%
10.85
8.51
7.19
9.06
6.22
7.16
4.34
5.65
5.17
4.43
13.62
5.65
7.18
47
20.76
Payout ratio%
22.33
21.05
22.08
20.55
21.62
20.01
17.16
16.70
14.02
11.35
23.60
17.16
20.80
81
2.805
Shares (diluted)M
3.218
3.768
4.241
4.030
4.631
4.865
5.306
5.059
5.248
2.774
2.810
5.42%
5.30%
16
2.34
Buyback yield%
23.77
26.72
28.25
28.14
25.24
23.95
26.62
29.08
26.44
15.95
28.81
26.44
26.53
58
1.609
D/E ratiox
1.158
1.173
1.233
1.311
1.368
1.462
1.642
1.688
1.861
0.295
1.712
1.642
1.339
83
0.194
Enterprise value$M
0.237
0.261
0.242
0.274
0.282
0.284
0.317
0.346
0.318
0.416
0.511
3.07%
3.26%
31
0.609
LT debt$M
0.093
0.101
0.116
0.114
0.112
0.114
0.131
0.139
0.134
0.129
0.187
3.33%
4.73%
36
Revenue
$0.736M
6.67%
1.00×
Cost of revenue
$0.427M
6.37%
0.97×
Operating expenses
$0.169M
7.46%
1.08×
Goodwill & intangibles
15.30%