0.234
Revenue$M
0.229
0.230
0.240
0.249
0.254
0.256
0.259
0.271
0.275
0.288
0.239
2.56%
2.59%
63
8.89
Revenue growth%
21.26
20.31
22.72
23.72
20.90
21.06
18.63
20.80
22.48
21.58
8.26
21.06
21.16
17
3.88
Gross margin%
7.86
10.25
11.09
11.62
14.12
11.79
14.36
11.46
9.96
12.55
13.19
11.79
11.54
66
14.97
Operating margin%
33.99
31.43
29.95
28.04
27.16
28.13
29.29
27.24
25.96
25.14
22.41
27.24
28.09
41
13.00
Net margin%
28.99
27.44
26.81
26.87
25.23
26.80
26.09
23.67
24.06
22.31
25.68
24.06
26.44
87
9.173
P/E ratio (avg)x
19.81
21.51
18.84
19.45
19.03
20.35
17.38
16.74
15.30
13.81
19.58
16.74
18.93
68
34.26
EV/EBITx
25.78
22.29
20.80
19.72
17.74
18.61
16.93
16.57
16.43
15.13
23.15
16.57
18.18
31
5.33
FCF yield (avg)%
11.89
11.41
10.19
12.28
14.52
15.26
14.27
12.89
15.36
14.81
20.75
14.81
13.58
89
2.05
FCF margin%
11.14
12.51
13.49
13.10
14.05
13.98
15.03
13.13
14.75
12.36
18.25
13.98
13.31
24
0.674
FCF / Net incomex
2.313
2.524
2.618
2.866
2.808
3.036
3.063
3.361
3.848
4.593
1.655
3.361
2.951
61
29.42
ROIC%
26.68
26.53
28.45
30.02
29.88
26.93
27.71
27.73
27.62
27.22
26.88
27.62
27.66
26
27.24
Return on equity%
21.45
23.82
22.05
22.18
22.47
25.13
24.04
23.07
22.24
20.12
15.65
23.07
22.36
92
2.14
Return on assets%
12.54
10.35
8.88
11.22
10.05
10.75
10.83
10.51
8.54
7.13
3.34
10.51
10.43
86
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(6.03%)
(3.85%)
—
7.99
EPS growth%
0.40
0.40
0.58
2.02
2.11
4.72
2.48
5.17
3.92
1.93
28.66
3.92
2.07
44
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
6.60%
4.53%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.63%
1.26%
—
0.01
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
5.54%
2.70%
—
9.17
Div yield (avg)%
30.91
28.09
31.07
29.15
29.76
32.74
33.05
32.04
30.34
27.82
8.66
32.04
30.62
63
19.42
Payout ratio%
15.64
16.71
15.72
17.14
17.39
15.77
15.55
16.06
18.63
17.43
18.85
16.06
16.39
8
10.45
Shares (diluted)M
12.86
12.71
13.79
15.19
17.43
20.33
20.44
21.21
22.13
24.25
10.72
6.82%
8.34%
5
28.20
Buyback yield%
7.01
4.61
5.65
4.57
4.52
7.47
6.65
4.06
4.07
4.49
15.12
4.49
4.59
24
0.640
D/E ratiox
0.120
0.123
0.130
0.142
0.132
0.144
0.152
0.152
0.146
0.143
1.401
0.146
0.143
15
0.213
Enterprise value$M
0.015
0.013
0.014
0.014
0.013
0.012
0.011
—
—
—
0.192
(8.81%)
(5.77%)
82
0.238
LT debt$M
0.113
0.128
0.148
0.170
0.173
0.183
0.211
0.213
0.225
0.233
0.160
6.08%
7.80%
86
Revenue
$0.288M
2.59%
1.00×
Cost of revenue
$0.167M
2.79%
1.02×
Operating expenses
$0.033M
1.25%
0.88×
Goodwill & intangibles
18.74%