7.433
Revenue$M
22.54
22.54
22.43
22.31
22.96
23.59
23.48
23.44
24.01
24.15
7.887
1.01%
0.62%
68
24.99
Revenue growth%
29.52
29.58
30.79
33.27
35.75
35.95
34.85
37.59
40.19
39.31
25.19
37.59
35.30
45
10.13
Gross margin%
28.32
30.21
29.85
27.04
25.39
26.41
24.96
24.01
26.37
25.99
9.51
25.99
26.39
48
10.08
Operating margin%
21.69
18.72
16.27
16.57
16.03
17.54
16.30
15.33
18.08
18.39
13.57
17.54
17.05
9
19.43
Net margin%
15.70
13.99
13.68
15.11
13.90
14.23
13.54
14.71
14.75
12.28
19.09
14.23
14.11
91
28.90
P/E ratio (avg)x
34.38
31.69
31.95
31.53
28.03
30.54
29.80
29.80
28.90
30.08
30.41
29.80
30.31
61
30.27
EV/EBITx
34.39
31.51
34.42
36.08
34.17
33.97
33.91
34.15
38.46
42.57
25.86
34.15
34.28
45
24.66
FCF yield (avg)%
14.29
16.89
14.40
11.42
9.29
12.21
10.64
9.17
11.02
11.95
28.05
11.02
11.68
68
29.95
FCF margin%
0.40
0.40
0.40
0.40
0.40
1.55
0.89
1.63
3.57
4.89
18.69
1.63
0.64
6
1.422
FCF / Net incomex
1.344
1.247
1.326
1.281
1.249
1.358
1.477
1.375
1.444
1.459
1.266
1.444
1.351
9
21.05
ROIC%
27.47
26.59
28.13
28.70
29.66
29.33
26.81
24.37
25.27
25.64
5.83
25.64
27.14
79
6.81
Return on equity%
3.43
2.28
0.40
2.60
0.40
2.78
0.58
1.08
3.04
1.19
29.36
1.19
1.74
52
2.90
Return on assets%
6.36
8.29
10.07
8.59
8.82
6.58
5.31
7.59
7.37
8.69
29.00
7.37
7.94
94
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
6.79%
6.01%
—
13.52
EPS growth%
17.42
15.62
15.91
17.47
15.28
12.81
11.99
12.76
13.18
15.01
28.01
12.81
15.14
68
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(6.53%)
(3.81%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(1.81%)
(4.57%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
0.42%
1.46%
—
28.50
Div yield (avg)%
31.08
29.51
30.22
27.51
24.85
22.92
22.31
19.63
17.26
19.49
27.12
19.63
23.88
84
29.71
Payout ratio%
6.36
4.06
6.28
5.56
3.39
4.40
6.97
4.78
6.66
9.11
24.11
6.66
5.92
89
1.666
Shares (diluted)B
1.903
1.978
1.770
1.717
1.705
1.770
1.730
1.702
1.555
1.641
1.629
(0.76%)
(1.09%)
18
16.82
Buyback yield%
29.97
29.62
30.03
29.88
27.97
28.01
29.93
30.19
33.07
32.02
3.52
30.19
29.95
21
0.759
D/E ratiox
0.712
0.660
0.678
0.598
0.516
0.457
0.397
0.362
0.309
0.333
0.629
0.362
0.486
51
17.56
Enterprise value$M
5.792
6.398
7.129
6.769
6.992
7.409
7.884
7.095
7.212
6.679
18.73
(0.91%)
1.18%
78
4.398
LT debt$M
12.06
11.63
12.62
13.15
13.53
13.19
12.88
13.56
12.51
11.38
11.70
(3.39%)
(0.28%)
75
Revenue
$24.15M
0.62%
1.00×
Cost of revenue
$10.61M
0.50%
0.99×
Operating expenses
$5.953M
0.62%
1.00×
Goodwill & intangibles
16.82%