1.469
Revenue$M
1.518
1.534
1.552
1.574
1.593
1.627
1.654
1.719
1.739
1.823
1.571
2.74%
1.95%
52
19.00
Revenue growth%
20.45
19.07
21.04
22.96
23.61
26.31
27.16
28.93
31.07
29.86
12.12
28.93
24.96
23
29.64
Gross margin%
4.33
2.89
2.99
1.67
3.57
2.33
1.68
0.40
1.18
0.40
19.04
1.18
2.01
17
14.88
Operating margin%
22.02
22.25
24.06
25.77
25.60
25.93
28.87
29.30
31.46
31.95
9.00
29.30
25.85
23
21.42
Net margin%
20.45
21.76
20.68
23.59
25.20
25.73
27.03
28.26
30.54
29.20
9.28
28.26
25.47
13
22.80
P/E ratio (avg)x
33.67
35.24
35.48
41.62
48.28
48.30
49.50
53.69
59.34
69.47
24.05
53.69
48.29
90
30.83
EV/EBITx
12.79
12.82
13.46
14.96
15.51
17.31
19.71
18.63
21.21
23.72
9.893
19.71
16.41
80
18.03
FCF yield (avg)%
9.96
11.79
9.91
9.22
11.40
11.07
11.77
11.97
9.78
8.88
11.05
11.07
10.51
20
4.71
FCF margin%
13.40
14.04
16.15
16.88
14.51
15.95
16.91
17.49
20.44
23.40
5.72
17.49
16.52
32
1.646
FCF / Net incomex
1.834
1.961
1.872
2.062
2.032
1.902
2.016
2.073
2.119
2.042
0.922
2.042
2.024
78
10.47
ROIC%
23.51
24.74
22.75
21.11
18.17
20.67
21.47
22.23
22.55
21.61
14.27
21.61
21.92
25
11.86
Return on equity%
14.18
16.84
14.17
13.48
15.62
16.47
14.85
14.19
15.31
15.77
24.59
15.31
15.08
40
13.47
Return on assets%
14.42
15.50
15.93
16.34
16.01
14.27
14.81
11.89
10.51
12.65
21.19
12.65
14.61
80
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.72%
(0.16%)
—
18.39
EPS growth%
23.58
24.79
24.13
25.20
27.59
26.09
24.59
27.43
28.50
27.86
3.19
27.43
25.65
13
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.87%
1.94%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
11.16%
8.30%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
0.54%
2.67%
—
15.75
Div yield (avg)%
29.09
29.94
28.55
26.80
27.72
25.94
27.91
29.58
30.25
27.61
9.43
27.91
28.23
54
9.68
Payout ratio%
14.99
17.44
18.88
19.18
16.68
18.52
21.13
23.27
24.96
25.84
23.66
23.27
19.03
48
1.350
Shares (diluted)B
1.099
1.012
1.025
1.016
0.907
0.818
0.853
0.877
0.761
0.808
1.361
(2.29%)
(4.48%)
25
3.92
Buyback yield%
0.40
1.24
3.97
1.76
3.18
3.03
5.82
5.27
6.09
7.82
26.23
5.82
3.58
67
1.297
D/E ratiox
1.169
1.252
1.231
1.228
1.428
1.477
1.707
1.713
1.719
1.668
1.648
1.707
1.453
26
1.055
Enterprise value$M
0.924
0.836
0.792
0.674
0.638
0.591
0.528
0.498
0.471
0.416
0.197
(8.21%)
(8.59%)
86
0.358
LT debt$M
0.189
0.217
0.206
0.213
0.232
0.250
0.245
0.237
0.238
0.252
1.215
1.62%
4.49%
16
Revenue
$1.823M
1.95%
1.00×
Cost of revenue
$1.026M
1.69%
0.97×
Operating expenses
$0.372M
2.82%
1.09×