1.919
Revenue$M
1.319
1.395
1.506
1.660
1.830
1.943
2.118
2.335
2.472
2.625
2.039
7.48%
7.73%
45
15.61
Revenue growth%
25.56
24.66
23.02
24.83
23.20
24.47
21.90
23.78
25.40
25.29
8.38
24.47
24.56
60
15.34
Gross margin%
27.82
27.28
24.32
23.37
26.13
28.62
26.44
26.98
29.86
31.01
10.92
28.62
27.13
53
13.73
Operating margin%
22.31
21.27
21.13
18.36
18.42
21.28
23.32
26.10
24.07
23.93
4.36
23.93
21.80
87
28.21
Net margin%
20.47
18.61
20.67
21.25
22.62
21.06
21.78
20.42
23.24
24.55
12.48
21.78
21.16
41
6.823
P/E ratio (avg)x
7.417
6.379
6.133
5.386
4.768
5.000
4.593
4.421
4.775
4.814
21.27
4.775
4.907
48
20.74
EV/EBITx
28.80
29.05
32.22
31.02
30.04
34.55
35.07
33.97
39.32
44.59
24.00
35.07
33.10
11
24.33
FCF yield (avg)%
8.00
10.60
7.61
4.64
5.31
7.63
8.27
7.23
7.94
7.74
2.61
7.74
7.69
8
7.83
FCF margin%
3.09
3.17
3.68
0.83
2.16
5.01
6.51
6.24
6.72
8.68
14.96
6.51
4.34
48
1.006
FCF / Net incomex
0.259
0.254
0.229
0.203
0.189
0.198
0.182
0.201
0.217
0.230
0.410
0.201
0.210
88
17.01
ROIC%
24.61
22.23
20.77
23.39
22.52
25.02
22.29
23.95
25.76
23.48
25.23
23.95
23.43
48
15.19
Return on equity%
24.15
23.98
24.37
27.30
30.25
27.79
25.66
26.26
24.91
23.81
14.39
25.66
25.29
74
13.29
Return on assets%
18.87
21.61
22.71
20.21
21.00
18.90
16.63
17.48
19.36
21.63
16.39
18.90
19.78
61
1.25
EPS$
0.74
0.69
0.72
0.71
0.77
0.73
0.74
0.64
0.68
0.67
1.30
(2.54%)
(1.19%)
—
16.67
EPS growth%
29.87
28.51
26.89
26.35
24.80
26.40
28.27
27.82
28.32
27.84
20.44
27.84
27.83
85
1.59
Bookvalue per sh$
2.30
2.53
2.65
2.86
3.20
3.80
3.85
4.59
5.18
5.40
0.63
11.04%
9.66%
—
0.40
FCF per share$
0.80
0.73
0.81
0.79
0.74
0.80
0.77
0.73
0.77
0.74
1.49
(0.07%)
(0.11%)
—
1.47
Dividend per sh$
0.51
0.56
0.58
0.62
0.66
0.67
0.70
0.75
0.76
0.90
0.56
6.37%
7.16%
—
12.43
Div yield (avg)%
2.43
1.06
3.17
2.11
3.63
6.40
8.30
6.92
4.26
1.35
20.53
6.40
3.40
78
29.46
Payout ratio%
25.78
23.91
24.66
22.72
22.61
20.34
17.34
18.21
16.19
18.36
4.02
18.21
21.47
58
2.061
Shares (diluted)M
2.504
2.800
2.902
3.059
3.510
4.037
4.801
4.841
4.913
4.762
2.018
6.29%
7.57%
73
24.43
Buyback yield%
34.57
36.84
35.98
34.57
35.63
34.02
32.86
29.99
28.10
28.26
21.86
29.99
34.29
11
0.785
D/E ratiox
1.279
1.220
1.377
1.395
1.397
1.594
1.479
1.412
1.483
1.672
0.350
1.483
1.404
90
0.687
Enterprise value$M
2.368
2.605
2.573
2.560
2.630
2.404
2.285
2.571
2.833
3.045
2.890
2.97%
2.73%
45
2.877
LT debt$M
0.922
0.923
0.977
1.012
0.974
0.859
0.891
0.915
0.967
0.997
1.094
0.45%
0.37%
64
Revenue
$2.625M
7.73%
1.00×
Cost of revenue
$1.837M
7.73%
1.00×
Operating expenses
$0.380M
7.63%
0.99×
Cash and investments
17.12%
Goodwill & intangibles
16.22%