0.766
Revenue$M
1.811
1.855
1.858
1.855
1.922
1.976
1.999
2.058
2.088
2.086
0.831
1.65%
1.54%
48
10.02
Revenue growth%
6.64
6.07
8.42
6.25
8.67
10.91
12.68
10.82
13.37
13.06
24.36
12.68
9.75
28
26.75
Gross margin%
29.53
27.63
25.13
22.72
25.14
22.32
24.46
23.37
23.99
24.51
15.14
23.99
24.49
86
12.14
Operating margin%
2.57
1.91
2.23
0.40
2.19
0.73
2.06
3.22
1.70
1.45
8.42
1.70
1.98
24
23.76
Net margin%
10.60
8.95
11.17
9.54
7.31
6.82
9.42
6.60
5.00
7.97
8.41
6.82
8.46
79
17.41
P/E ratio (avg)x
16.63
16.01
14.86
13.99
15.11
14.06
13.11
12.63
13.77
15.80
22.08
13.77
14.46
88
17.23
EV/EBITx
12.46
13.22
12.89
11.62
12.63
12.43
11.90
13.19
11.88
12.89
11.47
12.43
12.55
28
27.60
FCF yield (avg)%
19.73
17.44
18.71
21.62
20.97
18.03
16.03
14.83
16.31
18.84
20.34
16.31
18.37
53
20.05
FCF margin%
0.40
0.40
0.40
1.94
0.40
0.40
0.40
0.40
1.72
0.40
25.34
0.40
0.40
24
1.062
FCF / Net incomex
0.235
0.226
0.233
0.271
0.323
0.382
0.374
0.424
0.501
0.554
0.262
0.424
0.348
92
3.29
ROIC%
14.27
15.48
15.61
17.93
19.78
17.60
15.56
16.10
15.41
16.13
8.71
16.10
15.85
65
15.67
Return on equity%
15.56
17.09
15.57
12.69
15.53
15.21
15.71
17.64
17.19
18.32
24.54
17.19
15.64
39
2.75
Return on assets%
22.31
21.21
21.71
20.68
19.71
21.22
19.73
17.99
15.30
16.06
21.97
17.99
20.21
91
0.01
EPS$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
3.01%
4.84%
—
6.61
EPS growth%
7.38
8.99
10.42
10.02
10.24
13.14
12.97
13.18
10.92
12.69
14.14
12.97
10.67
39
0.01
Bookvalue per sh$
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
—
2.87%
4.86%
—
0.02
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
1.93%
1.77%
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
4.39%
4.29%
—
19.17
Div yield (avg)%
17.55
15.45
16.85
16.82
15.50
16.05
16.80
18.93
15.95
18.62
29.98
16.80
16.81
94
11.80
Payout ratio%
2.98
1.15
2.64
2.84
1.70
4.65
2.29
3.74
2.24
4.08
6.04
3.74
2.74
47
96.62
Shares (diluted)M
96.76
99.08
91.78
95.65
85.71
78.27
80.74
80.73
81.14
84.63
94.57
(0.25%)
(1.41%)
16
23.90
Buyback yield%
15.13
15.11
13.60
11.51
11.91
14.14
16.19
16.01
15.22
16.71
22.80
16.01
15.12
33
1.149
D/E ratiox
0.502
0.521
0.494
0.515
0.509
0.487
0.481
0.530
0.576
0.645
0.773
0.530
0.512
22
2.567
Enterprise value$M
2.910
2.829
2.792
2.594
2.600
2.756
3.042
2.899
3.025
2.795
1.765
1.46%
0.64%
77
2.514
LT debt$M
0.335
0.316
0.329
0.320
0.325
0.302
0.330
0.301
0.310
0.313
2.382
(0.72%)
(0.17%)
23
Revenue
$2.086M
1.54%
1.00×
Cost of revenue
$1.107M
1.68%
1.01×
Operating expenses
$0.469M
1.58%
1.00×
Goodwill & intangibles
18.73%
Property and equipment
15.81%
Spread over hurdle
30.96%