2.218
Revenue$M
4.234
4.252
4.313
4.291
4.296
4.310
4.368
4.410
4.322
4.417
2.297
0.56%
0.47%
49
24.04
Revenue growth%
29.98
31.79
32.76
35.00
34.34
32.27
30.43
28.09
27.53
25.03
4.85
28.09
31.11
18
8.98
Gross margin%
20.43
19.69
18.78
21.70
20.85
18.94
16.71
19.02
20.78
20.33
18.82
19.02
20.01
17
9.14
Operating margin%
20.02
19.15
17.76
16.29
14.20
15.43
15.73
17.47
16.69
16.08
15.92
16.08
16.49
26
29.47
Net margin%
25.29
24.85
22.31
22.41
22.06
19.31
20.69
18.12
19.46
20.30
4.23
19.46
21.38
75
33.64
P/E ratio (avg)x
20.25
20.59
20.77
21.47
22.75
19.62
18.83
16.64
17.35
18.96
14.50
18.83
19.94
54
34.31
EV/EBITx
9.285
9.214
10.07
10.89
10.90
9.585
10.01
9.903
10.01
9.610
10.23
9.903
9.957
88
10.93
FCF yield (avg)%
12.51
13.98
16.26
16.17
17.36
19.05
16.28
19.11
19.12
20.65
11.71
19.11
16.82
12
27.23
FCF margin%
4.71
2.18
0.40
1.17
0.40
1.39
1.86
2.26
2.83
3.02
21.41
2.26
2.02
74
1.316
FCF / Net incomex
2.702
2.883
3.010
3.239
3.168
3.494
3.451
3.212
3.382
3.353
0.381
3.382
3.226
42
12.48
ROIC%
15.89
18.35
19.36
18.92
16.33
17.43
18.43
20.07
19.22
17.16
6.83
18.43
18.39
33
24.75
Return on equity%
17.20
19.72
21.63
23.42
23.91
21.99
22.81
22.07
21.05
18.69
3.16
21.99
21.81
30
23.71
Return on assets%
7.59
7.56
6.02
5.43
3.09
1.33
1.05
2.43
0.58
0.40
26.80
1.05
2.76
80
0.06
EPS$
0.06
0.07
0.08
0.08
0.08
0.07
0.07
0.07
0.08
0.08
0.07
0.82%
3.57%
—
21.48
EPS growth%
3.36
1.73
0.40
2.87
2.94
2.30
2.47
2.25
0.40
0.53
17.50
2.25
2.27
74
0.06
Bookvalue per sh$
0.14
0.15
0.15
0.17
0.15
0.13
0.13
0.12
0.13
0.13
0.03
(2.86%)
(1.14%)
—
0.12
FCF per share$
0.07
0.07
0.08
0.08
0.08
0.09
0.10
0.11
0.11
0.13
0.11
9.07%
7.37%
—
0.02
Dividend per sh$
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.11
5.19%
2.50%
—
3.96
Div yield (avg)%
15.51
13.19
11.16
13.75
15.87
13.09
14.88
15.80
16.54
16.62
4.59
15.80
15.20
93
3.43
Payout ratio%
18.54
19.79
19.36
18.40
18.51
19.43
22.40
25.31
25.64
24.08
9.07
24.08
19.61
18
7.036
Shares (diluted)M
8.575
9.738
10.14
10.48
11.09
11.68
11.03
12.81
14.77
13.86
7.142
4.55%
5.48%
39
3.76
Buyback yield%
13.85
11.88
9.61
7.46
4.85
2.32
1.17
1.05
0.40
0.40
25.22
1.05
3.58
88
1.529
D/E ratiox
0.199
0.175
0.180
0.182
0.163
0.180
0.165
0.163
0.160
0.164
1.713
0.164
0.170
39
2.342
Enterprise value$M
0.467
0.509
0.563
0.660
0.757
0.890
0.936
0.928
0.893
1.008
2.792
5.91%
9.48%
68
0.238
LT debt$M
0.620
0.740
0.807
0.867
0.961
1.032
1.147
1.204
1.311
1.471
3.074
8.89%
8.88%
28
Revenue
$4.417M
0.47%
1.00×
Cost of revenue
$2.415M
0.74%
1.03×
Operating expenses
$0.744M
(0.12%)
0.94×