0.456
Revenue$M
0.696
0.698
0.693
0.701
0.703
0.710
0.715
0.718
0.726
0.732
0.509
0.82%
0.40%
53
22.87
Revenue growth%
3.57
1.32
2.44
4.85
3.11
2.46
0.40
0.40
0.40
1.27
27.35
0.40
1.88
83
11.06
Gross margin%
8.28
10.29
9.48
8.44
10.62
12.82
12.76
10.59
8.83
9.10
29.53
10.59
9.88
63
26.95
Operating margin%
5.39
4.80
6.10
3.28
2.47
2.53
5.45
5.78
4.15
4.41
6.90
4.41
4.61
77
27.87
Net margin%
11.01
11.07
8.22
8.18
8.27
7.60
6.45
7.78
5.21
6.47
10.00
6.47
7.98
31
6.386
P/E ratio (avg)x
45.36
41.72
44.22
46.57
49.35
49.16
55.63
63.82
60.17
58.61
16.89
58.61
49.25
62
29.36
EV/EBITx
7.702
8.032
7.278
7.518
6.522
6.991
7.445
8.017
8.415
7.440
21.58
7.445
7.481
12
3.62
FCF yield (avg)%
1.88
2.69
0.40
3.32
5.92
5.59
7.07
5.30
4.34
6.87
18.35
5.59
4.82
67
14.79
FCF margin%
10.24
8.08
5.43
3.74
1.56
2.46
1.03
0.40
0.40
0.69
19.18
0.69
2.01
53
1.466
FCF / Net incomex
0.493
0.447
0.435
0.481
0.512
0.473
0.444
0.488
0.471
0.475
0.358
0.473
0.474
91
11.31
ROIC%
9.13
8.70
10.39
9.88
10.36
8.87
8.50
6.06
5.50
3.96
16.37
6.06
8.78
65
18.06
Return on equity%
27.29
28.75
29.85
32.78
33.38
34.37
35.26
32.93
33.53
35.86
11.80
34.37
33.16
14
19.87
Return on assets%
18.97
20.35
21.84
22.55
23.12
21.45
22.08
20.80
20.03
18.20
5.24
20.80
21.12
77
—
EPS$
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
—
7.96%
7.86%
—
17.76
EPS growth%
28.04
30.71
29.95
30.19
32.41
32.90
31.50
31.17
33.96
35.41
13.63
32.90
31.34
81
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.34%)
(1.70%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(3.92%)
(0.32%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(5.02%)
(3.28%)
—
14.39
Div yield (avg)%
23.72
25.40
27.64
27.40
29.70
28.49
29.30
31.56
32.55
29.75
5.83
29.75
28.90
36
14.97
Payout ratio%
5.02
2.11
0.40
2.55
0.40
1.37
0.40
1.79
0.40
0.40
18.32
0.40
0.89
66
45.07
Shares (diluted)M
42.16
39.43
43.15
40.03
42.51
38.70
43.01
46.60
46.67
50.83
43.41
3.64%
1.50%
41
21.69
Buyback yield%
9.26
12.17
13.47
16.05
17.38
14.91
16.83
16.15
13.71
12.36
10.26
14.91
14.31
92
0.253
D/E ratiox
0.531
0.579
0.625
0.642
0.713
0.801
0.915
1.042
1.202
1.379
0.878
1.042
0.757
67
0.479
Enterprise value$M
0.361
0.325
0.351
0.359
0.384
0.359
0.374
0.361
0.390
0.411
0.429
1.39%
2.31%
53
0.092
LT debt$M
0.363
0.403
0.384
0.410
0.401
0.402
0.377
0.417
0.422
0.405
0.406
0.21%
1.66%
19
Revenue
$0.732M
0.40%
1.00×
Cost of revenue
$0.513M
0.40%
1.00×
Operating expenses
$0.148M
0.18%
0.98×
Goodwill & intangibles
17.28%
Spread over hurdle
14.38%