1.831
Revenue$M
2.075
2.282
2.535
2.699
2.936
3.221
3.509
3.750
4.033
4.433
1.996
8.59%
8.95%
41
28.73
Revenue growth%
21.36
23.21
21.13
18.51
16.93
19.09
16.70
15.40
17.94
15.14
19.76
16.70
18.23
44
14.01
Gross margin%
24.60
24.95
24.50
22.95
22.43
20.09
19.27
21.10
18.58
17.82
18.29
19.27
21.77
77
18.42
Operating margin%
18.04
15.47
17.51
15.14
13.93
13.93
16.21
18.45
18.54
19.78
13.11
18.45
16.86
36
9.59
Net margin%
24.67
23.70
21.64
22.30
22.90
24.86
27.61
28.79
26.01
27.49
2.26
27.49
24.76
11
32.59
P/E ratio (avg)x
46.09
46.67
52.33
58.41
65.69
77.76
77.20
86.30
99.95
117.8
9.543
86.30
71.44
20
8.060
EV/EBITx
31.03
32.43
29.62
33.42
32.70
32.38
34.48
34.56
31.25
29.44
21.29
32.38
32.41
36
3.68
FCF yield (avg)%
14.53
11.72
13.89
14.34
13.31
16.30
15.04
12.25
14.63
13.05
27.61
14.63
14.11
15
3.48
FCF margin%
9.95
9.21
9.82
9.52
11.31
13.33
14.02
12.12
14.51
16.87
10.96
14.02
11.71
69
1.368
FCF / Net incomex
0.120
0.118
0.117
0.112
0.105
0.106
0.115
0.102
0.098
0.086
1.767
0.102
0.109
41
15.54
ROIC%
17.54
18.54
19.76
21.87
19.92
18.01
19.40
18.79
21.54
20.13
16.84
19.40
19.58
46
13.79
Return on equity%
25.39
22.81
25.37
25.29
27.17
29.83
27.48
25.15
27.31
26.92
13.26
27.31
26.15
14
19.14
Return on assets%
15.59
17.48
16.71
15.03
13.05
10.93
10.84
12.48
13.59
12.01
24.89
12.01
13.32
13
0.06
EPS$
0.50
0.50
0.52
0.55
0.53
0.58
0.61
0.70
0.68
0.74
0.07
6.90%
5.43%
—
27.76
EPS growth%
11.50
9.20
6.99
6.09
8.34
9.74
12.31
9.87
11.30
10.25
12.49
10.25
9.81
11
0.07
Bookvalue per sh$
0.13
0.13
0.15
0.15
0.16
0.16
0.18
0.18
0.20
0.19
0.09
3.66%
5.40%
—
0.11
FCF per share$
0.16
0.19
0.22
0.22
0.21
0.25
0.25
0.27
0.28
0.30
0.30
6.68%
7.59%
—
0.12
Dividend per sh$
0.14
0.14
0.14
0.14
0.15
0.18
0.18
0.18
0.21
0.23
0.23
8.85%
4.99%
—
4.43
Div yield (avg)%
14.67
14.23
15.09
14.31
15.79
17.59
18.73
18.20
15.65
13.85
24.68
17.59
15.37
46
9.11
Payout ratio%
9.37
7.62
4.93
4.33
5.18
3.61
0.98
2.31
4.87
7.64
9.92
3.61
4.90
24
8.663
Shares (diluted)M
12.63
14.70
17.26
17.72
20.89
23.05
22.36
22.78
23.52
27.04
8.293
5.29%
9.57%
73
28.69
Buyback yield%
22.74
24.68
25.64
22.71
21.84
22.85
25.54
26.17
28.90
31.17
16.99
26.17
25.11
9
0.293
D/E ratiox
0.194
0.194
0.214
0.220
0.226
0.230
0.269
0.291
0.283
0.336
0.618
0.283
0.228
49
4.567
Enterprise value$M
2.343
2.426
2.637
2.568
3.080
3.300
3.534
4.242
4.573
4.777
0.503
9.18%
8.30%
56
2.609
LT debt$M
6.426
7.134
7.175
6.773
7.136
6.925
6.420
7.111
8.134
9.062
3.993
4.90%
4.55%
88
Revenue
$4.433M
8.95%
1.00×
Cost of revenue
$2.328M
8.51%
0.96×
Operating expenses
$0.586M
10.25%
1.13×
Goodwill & intangibles
15.57%