—
Revenue$M
0.061
0.063
0.067
0.070
0.074
0.077
0.080
0.085
0.090
0.097
—
5.52%
5.55%
88
29.94
Revenue growth%
8.37
8.42
10.86
13.40
15.72
13.35
10.96
13.32
11.74
14.56
23.64
13.32
12.53
34
9.39
Gross margin%
6.62
8.43
11.08
9.26
7.39
6.46
8.10
5.89
5.23
7.14
6.14
6.46
7.27
82
3.27
Operating margin%
6.30
4.58
1.67
1.13
3.42
1.10
2.78
5.60
5.91
6.90
29.95
5.60
4.00
84
11.61
Net margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
25.27
0.40
0.40
39
17.63
P/E ratio (avg)x
22.26
18.99
18.79
20.25
18.70
17.32
17.54
18.46
17.16
18.32
31.85
17.54
18.58
77
14.89
EV/EBITx
40.52
40.72
40.66
44.18
52.62
60.95
64.43
73.11
82.37
93.68
34.04
73.11
56.79
23
18.49
FCF yield (avg)%
18.10
19.41
19.14
17.27
17.01
16.51
15.57
15.22
17.41
15.98
28.26
15.98
17.14
55
21.80
FCF margin%
1.15
0.40
0.40
3.29
3.14
5.57
8.26
6.70
8.47
7.24
15.22
7.24
4.43
79
1.696
FCF / Net incomex
1.821
2.081
2.491
2.520
2.722
2.870
2.862
3.377
3.313
3.358
0.537
3.313
2.792
90
15.02
ROIC%
18.55
17.96
18.57
16.38
15.95
14.31
17.30
16.32
17.91
17.08
9.91
17.08
17.19
67
20.17
Return on equity%
19.44
19.90
17.94
15.16
14.14
14.68
17.04
15.35
14.87
14.06
2.08
14.87
15.26
69
14.88
Return on assets%
6.43
9.41
11.73
10.84
9.87
12.43
11.12
11.38
10.45
11.60
29.05
11.38
10.98
7
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.18%
(0.54%)
—
5.74
EPS growth%
6.32
4.82
2.10
4.87
4.76
3.73
3.37
3.05
0.40
0.44
23.82
3.05
3.55
58
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.45%)
(3.66%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
4.83%
4.16%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.54%)
(0.37%)
—
23.02
Div yield (avg)%
27.18
27.60
30.29
28.57
29.43
30.70
30.64
28.80
27.70
24.72
28.63
28.80
28.68
59
29.58
Payout ratio%
7.12
6.68
6.84
8.60
5.83
5.82
6.53
5.91
6.97
9.01
20.04
6.53
6.76
14
9.509
Shares (diluted)M
9.900
9.947
10.09
9.603
10.64
10.54
10.28
11.28
12.57
12.25
9.907
2.86%
1.87%
41
13.99
Buyback yield%
23.49
22.23
21.94
20.82
18.19
16.50
18.77
18.58
18.46
18.67
20.20
18.58
18.72
8
1.181
D/E ratiox
0.329
0.316
0.359
0.330
0.310
0.283
0.283
0.263
0.265
0.244
0.389
0.265
0.297
31
0.019
Enterprise value$M
0.084
0.084
0.094
0.094
0.111
0.120
0.117
0.136
0.152
0.169
0.103
8.81%
8.49%
84
0.081
LT debt$M
0.018
0.018
0.020
0.021
0.023
0.023
0.021
0.021
0.020
0.019
0.075
(3.78%)
0.99%
23
Revenue
$0.097M
5.55%
1.00×
Cost of revenue
$0.056M
5.80%
1.02×
Operating expenses
$0.012M
4.97%
0.95×