0.350
Revenue$M
0.421
0.419
0.426
0.419
0.419
0.427
0.433
0.440
0.435
0.431
0.380
0.57%
0.08%
56
25.72
Revenue growth%
19.17
19.89
22.50
23.13
23.79
23.03
25.05
24.20
24.20
22.54
20.25
24.20
23.08
86
22.55
Gross margin%
10.64
7.80
5.38
6.35
4.62
1.73
2.20
0.40
0.40
0.40
9.44
0.40
3.41
32
17.50
Operating margin%
14.41
14.66
14.84
12.94
10.87
13.04
14.48
12.13
12.12
10.33
26.97
12.13
12.99
45
12.54
Net margin%
28.99
29.77
29.43
28.37
30.30
29.76
30.02
31.66
33.48
34.18
17.04
31.66
29.89
67
26.38
P/E ratio (avg)x
31.99
33.83
37.77
37.39
37.89
41.96
39.31
42.37
39.94
45.82
16.83
41.96
38.60
65
10.54
EV/EBITx
20.02
21.57
22.89
22.98
20.75
22.74
24.75
24.80
23.11
22.74
36.76
23.11
22.81
21
15.72
FCF yield (avg)%
6.37
5.40
2.86
1.72
2.70
3.34
1.88
2.87
5.36
2.96
22.26
2.96
2.92
39
12.44
FCF margin%
26.38
26.70
27.69
25.23
24.58
22.11
23.74
25.82
23.83
20.86
8.26
23.74
24.91
27
1.562
FCF / Net incomex
0.130
0.123
0.130
0.132
0.125
0.132
0.122
0.138
0.154
0.153
1.065
0.138
0.131
26
7.92
ROIC%
29.02
30.50
33.46
31.03
30.73
31.13
29.25
28.32
28.24
26.83
2.50
28.32
29.88
59
23.23
Return on equity%
27.16
25.54
28.16
26.20
29.06
26.49
27.55
25.09
22.96
22.68
25.34
25.09
26.35
23
21.51
Return on assets%
12.12
10.14
9.98
12.80
11.72
11.61
9.95
10.38
9.55
7.04
3.45
9.95
10.26
88
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.21%
0.42%
—
7.59
EPS growth%
24.11
25.10
24.02
24.88
24.40
21.46
22.86
25.75
24.06
24.80
15.20
24.06
24.25
43
0.02
Bookvalue per sh$
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.92%
0.13%
—
0.01
FCF per share$
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.08
0.01
10.74%
7.97%
—
0.03
Dividend per sh$
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.01
6.79%
6.30%
—
9.46
Div yield (avg)%
14.82
12.09
10.29
12.07
10.96
13.26
15.94
16.32
13.58
15.45
18.44
15.45
13.42
48
23.97
Payout ratio%
22.07
20.76
22.86
20.21
23.16
24.78
22.09
20.28
19.07
21.13
27.28
21.13
21.60
90
6.684
Shares (diluted)M
6.004
6.191
6.776
6.935
6.715
6.064
6.271
5.429
5.944
6.031
6.522
(2.13%)
(1.47%)
36
2.64
Buyback yield%
26.16
26.10
28.26
25.76
23.48
24.58
25.12
23.78
21.07
21.23
14.33
23.78
24.85
44
0.877
D/E ratiox
1.060
1.135
1.102
1.095
1.277
1.348
1.466
1.698
1.725
1.956
0.825
1.698
1.312
8
0.119
Enterprise value$M
0.039
0.038
0.035
0.039
0.042
0.043
0.048
0.050
0.047
0.054
0.249
5.07%
4.69%
86
0.294
LT debt$M
0.340
0.376
0.383
0.394
0.400
0.431
0.392
0.417
0.417
0.433
0.306
1.57%
3.21%
74
Revenue
$0.431M
0.08%
1.00×
Cost of revenue
$0.219M
0.53%
1.05×
Operating expenses
$0.075M
(0.25%)
0.97×
Spread over hurdle
37.11%