0.057
Revenue$M
0.037
0.039
0.040
0.042
0.045
0.047
0.049
0.051
0.053
0.055
0.060
4.30%
4.52%
33
24.05
Revenue growth%
0.40
1.75
2.15
3.21
1.29
0.40
0.83
3.80
2.36
2.20
24.91
2.20
1.95
19
16.11
Gross margin%
22.40
22.13
24.43
24.60
21.60
20.08
22.69
23.80
21.55
24.32
19.90
22.69
22.55
80
6.01
Operating margin%
5.01
7.35
5.68
4.50
7.06
6.48
7.91
9.30
7.21
6.54
12.89
7.21
6.80
62
28.55
Net margin%
26.98
24.38
27.07
24.11
21.64
23.49
22.40
22.72
23.39
22.58
29.66
22.72
23.44
7
23.39
P/E ratio (avg)x
20.72
24.21
26.33
27.96
31.00
37.49
42.03
49.67
55.35
55.08
20.64
49.67
34.24
13
17.62
EV/EBITx
9.686
9.591
10.93
12.61
14.04
15.33
15.53
16.19
16.38
17.87
8.890
16.19
14.68
95
13.56
FCF yield (avg)%
11.73
12.76
11.86
14.49
16.63
16.95
18.77
18.28
17.87
16.57
12.46
17.87
16.60
32
19.17
FCF margin%
14.46
14.01
16.44
14.99
17.62
18.29
16.10
18.84
16.70
15.52
5.45
16.70
16.27
11
0.119
FCF / Net incomex
0.294
0.318
0.379
0.410
0.491
0.563
0.548
0.589
0.659
0.664
0.853
0.589
0.520
46
11.77
ROIC%
19.87
21.25
24.25
27.14
25.48
22.95
21.32
22.86
24.52
24.54
14.41
22.95
23.60
23
5.42
Return on equity%
23.38
22.56
25.39
28.16
29.14
31.68
29.26
27.72
27.53
29.40
26.57
29.26
27.94
64
23.73
Return on assets%
23.56
23.97
26.32
26.78
25.60
24.35
26.22
29.04
31.61
29.67
4.34
29.04
26.27
36
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.45%
1.48%
—
18.39
EPS growth%
15.30
18.20
15.47
16.54
19.08
20.96
19.21
18.09
17.02
19.04
23.44
19.04
18.15
42
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
—
3.48%
1.94%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(2.91%)
(3.30%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
0.01
0.01
—
5.16%
6.20%
—
8.35
Div yield (avg)%
9.75
12.14
11.93
12.63
11.10
12.84
10.47
11.14
12.06
9.18
25.55
11.14
11.53
68
14.74
Payout ratio%
8.47
8.48
6.17
8.90
7.22
5.57
3.72
1.85
2.18
0.40
12.81
2.18
5.87
56
4.225
Shares (diluted)M
4.231
4.510
5.028
4.902
4.696
4.332
4.200
4.814
5.142
5.144
4.367
1.84%
1.15%
61
29.27
Buyback yield%
16.61
17.41
15.94
16.63
17.50
16.68
16.71
19.33
19.72
18.55
24.64
18.55
17.06
57
1.149
D/E ratiox
1.951
1.800
1.812
1.731
1.601
1.454
1.578
1.451
1.399
1.455
1.350
1.454
1.590
88
0.068
Enterprise value$M
0.053
0.048
0.045
0.050
0.050
0.055
0.056
0.052
0.057
0.050
0.023
(0.09%)
(0.11%)
62
0.029
LT debt$M
0.088
0.089
0.084
0.097
0.098
0.093
0.103
0.102
0.119
0.125
0.020
5.12%
4.13%
31
Revenue
$0.055M
4.52%
1.00×
Cost of revenue
$0.030M
4.83%
1.03×
Operating expenses
—
3.83%
0.94×
Goodwill & intangibles
16.62%