6.755
Revenue$M
13.55
13.70
14.17
14.42
14.65
14.95
15.48
15.38
15.27
15.52
6.943
1.16%
1.28%
84
9.15
Revenue growth%
1.67
1.87
2.38
1.26
3.17
2.23
3.74
0.93
1.66
2.13
16.67
2.13
2.00
68
10.89
Gross margin%
2.61
2.98
0.50
3.14
0.96
0.40
0.40
0.52
1.82
0.40
11.28
0.40
0.74
94
9.69
Operating margin%
32.26
34.86
36.43
33.92
34.85
34.97
33.52
31.97
34.80
33.83
21.36
33.83
34.36
15
3.01
Net margin%
5.52
3.34
1.61
3.80
1.71
4.59
3.40
3.80
3.23
0.68
26.99
3.40
3.37
18
21.20
P/E ratio (avg)x
37.09
36.53
42.42
50.28
60.91
67.76
68.12
71.56
70.23
85.20
26.77
70.23
64.33
55
15.62
EV/EBITx
13.84
14.13
15.68
16.88
19.09
22.43
24.99
27.50
27.44
28.86
10.87
27.44
20.76
50
20.98
FCF yield (avg)%
4.33
5.28
6.38
8.81
9.81
10.09
12.32
12.87
13.38
15.74
19.77
12.87
9.95
17
4.14
FCF margin%
27.05
25.24
23.18
23.78
24.19
26.17
27.50
28.19
25.25
24.92
14.24
26.17
25.24
55
1.441
FCF / Net incomex
1.634
1.602
1.563
1.666
1.493
1.429
1.273
1.130
1.006
0.914
0.368
1.130
1.461
17
26.49
ROIC%
30.02
29.71
29.79
28.14
26.88
27.02
29.61
30.66
33.23
34.75
15.23
30.66
29.75
44
25.27
Return on equity%
9.98
10.91
12.70
15.50
16.57
16.03
15.47
16.38
19.35
21.54
17.87
16.38
15.76
32
21.24
Return on assets%
7.28
7.78
6.57
8.19
5.22
6.98
8.26
7.30
9.48
6.87
23.68
7.30
7.29
86
0.01
EPS$
0.06
0.06
0.06
0.07
0.08
0.08
0.08
0.09
0.09
0.09
0.01
1.38%
3.26%
—
18.35
EPS growth%
7.86
7.53
8.49
7.51
8.65
10.63
10.76
7.90
8.79
8.06
16.03
8.79
8.27
87
0.03
Bookvalue per sh$
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.05
0.05
1.08%
(0.40%)
—
0.01
FCF per share$
0.07
0.07
0.08
0.09
0.10
0.10
0.10
0.10
0.11
0.12
0.01
5.00%
5.87%
—
0.04
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.01
(3.42%)
(1.89%)
—
26.77
Div yield (avg)%
13.76
13.85
11.89
11.48
8.48
6.49
5.58
3.97
2.57
3.57
10.24
3.97
7.48
67
20.01
Payout ratio%
30.06
30.80
32.63
32.72
29.91
30.99
30.84
28.62
30.71
31.24
13.72
30.84
30.82
38
171.0
Shares (diluted)M
193.0
217.4
244.5
275.4
247.8
278.0
297.3
276.6
249.4
230.7
180.0
(1.42%)
1.02%
92
21.53
Buyback yield%
28.52
29.24
27.32
26.40
25.09
22.94
20.13
23.01
24.65
22.73
9.29
22.94
24.87
41
1.071
D/E ratiox
2.102
2.465
2.685
2.693
3.210
3.739
4.140
4.447
4.623
5.209
0.485
4.447
3.475
93
20.52
Enterprise value$M
4.979
5.527
5.302
5.345
5.180
5.691
5.300
5.525
5.477
5.200
14.18
0.08%
1.52%
57
4.956
LT debt$M
29.39
29.85
32.15
33.57
32.56
35.30
40.97
38.87
44.77
52.03
12.44
9.83%
7.27%
65
Revenue
$15.52M
1.28%
1.00×
Cost of revenue
$10.08M
1.50%
1.02×
Operating expenses
$3.027M
1.39%
1.01×