—
Revenue$M
0.036
0.035
0.036
0.036
0.038
0.038
0.039
0.039
0.039
0.040
—
1.22%
1.06%
56
2.51
Revenue growth%
4.76
3.98
2.69
0.40
0.40
2.18
0.40
0.40
2.53
3.31
13.79
2.18
2.36
75
14.87
Gross margin%
21.61
20.31
21.48
21.78
21.25
21.84
18.97
19.53
22.51
23.33
23.60
21.84
21.54
85
7.18
Operating margin%
16.36
13.79
13.41
15.38
18.03
15.62
15.73
16.43
13.47
13.95
5.25
15.62
15.50
11
27.61
Net margin%
1.77
4.18
2.06
0.97
0.40
1.25
0.40
0.40
0.40
0.40
22.51
0.40
0.68
89
6.559
P/E ratio (avg)x
8.247
8.744
9.256
10.22
9.457
9.900
11.02
10.75
9.816
9.177
31.31
9.900
9.637
93
34.98
EV/EBITx
30.13
35.40
33.37
32.95
36.59
34.51
37.08
37.93
35.84
42.00
30.19
37.08
35.62
74
14.26
FCF yield (avg)%
15.95
16.30
15.07
14.67
16.26
16.88
18.61
18.78
19.93
17.36
14.82
18.61
16.59
25
11.55
FCF margin%
10.08
11.04
10.67
9.70
11.95
13.74
15.20
14.01
16.14
17.94
22.76
15.20
12.85
14
1.556
FCF / Net incomex
1.031
1.171
1.238
1.274
1.274
1.368
1.330
1.567
1.532
1.490
1.711
1.490
1.302
78
13.00
ROIC%
13.51
12.23
13.52
13.68
15.44
14.31
13.30
12.11
9.98
7.90
16.35
12.11
13.41
11
19.09
Return on equity%
18.53
20.36
20.00
17.42
15.91
16.71
16.72
16.21
13.74
14.08
29.03
16.21
16.71
74
18.65
Return on assets%
17.25
19.84
22.56
20.20
20.79
21.63
24.45
26.67
27.01
26.93
25.59
26.67
22.10
93
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
—
—
0.01
(3.21%)
(4.86%)
—
18.63
EPS growth%
1.43
1.50
0.40
0.40
0.40
1.82
1.35
1.31
0.40
2.58
23.98
1.35
1.33
11
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(0.02%)
1.31%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
1.68%
1.32%
—
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
6.93%
5.23%
—
2.17
Div yield (avg)%
11.09
13.37
11.92
14.36
14.08
17.07
18.83
19.15
17.68
17.30
6.44
17.68
15.71
51
24.96
Payout ratio%
19.04
21.46
23.66
26.27
27.45
25.02
26.11
24.73
22.90
20.58
13.94
24.73
24.19
82
2.368
Shares (diluted)M
2.235
2.249
2.337
2.031
2.094
1.817
1.670
1.464
1.348
1.247
2.375
(9.85%)
(5.50%)
79
20.34
Buyback yield%
12.75
11.80
12.83
10.79
13.54
16.45
15.97
13.12
14.20
12.79
2.93
14.20
12.98
6
1.310
D/E ratiox
0.442
0.416
0.420
0.419
0.472
0.443
0.484
0.530
0.618
0.699
1.547
0.530
0.457
73
0.035
Enterprise value$M
0.055
0.060
0.061
0.070
0.073
0.074
0.083
0.080
0.080
0.083
0.038
2.44%
3.74%
8
0.017
LT debt$M
0.051
0.057
0.061
0.069
0.069
0.078
0.091
0.096
0.101
0.118
0.041
11.21%
9.68%
67
Revenue
$0.040M
1.06%
1.00×
Cost of revenue
$0.019M
1.53%
1.05×
Operating expenses
—
0.80%
0.97×
Goodwill & intangibles
17.05%
Spread over hurdle
16.38%