0.673
Revenue$M
1.029
1.110
1.222
1.341
1.450
1.591
1.747
1.871
1.993
2.192
0.747
8.61%
8.57%
56
28.42
Revenue growth%
10.25
7.54
4.71
6.42
4.55
2.85
2.77
1.17
0.40
3.28
19.57
2.77
3.91
58
24.21
Gross margin%
32.92
33.64
33.03
32.66
33.57
30.87
28.90
31.89
34.71
36.37
23.16
31.89
32.97
39
21.43
Operating margin%
19.17
17.29
18.46
17.77
19.49
18.73
16.65
14.63
13.17
12.94
17.14
14.63
17.53
75
29.83
Net margin%
5.97
4.39
2.98
2.65
5.52
5.25
5.82
3.93
6.81
7.58
11.12
5.82
5.38
80
18.67
P/E ratio (avg)x
30.32
29.70
32.81
34.41
35.74
34.03
35.63
37.89
38.96
40.67
25.98
37.89
35.02
89
20.10
EV/EBITx
33.13
32.58
37.09
36.59
37.52
39.57
42.45
44.21
47.78
52.62
30.50
44.21
38.55
48
7.02
FCF yield (avg)%
0.40
0.40
2.45
0.70
2.41
1.18
0.41
1.35
0.40
0.40
23.90
0.41
0.56
19
13.52
FCF margin%
10.20
12.37
10.31
8.55
10.19
10.01
9.34
7.87
10.80
10.11
9.90
10.01
10.15
9
1.052
FCF / Net incomex
1.400
1.397
1.416
1.425
1.296
1.330
1.451
1.396
1.422
1.370
0.439
1.396
1.399
18
28.30
ROIC%
13.87
14.75
16.80
17.86
18.74
16.94
19.50
22.30
20.46
21.72
18.78
20.46
18.30
35
3.40
Return on equity%
20.24
19.59
16.87
18.49
19.30
22.14
21.29
21.67
19.17
17.29
24.31
21.29
19.45
22
16.55
Return on assets%
9.85
12.34
14.92
17.24
17.16
14.36
15.85
17.48
15.28
16.19
10.20
15.85
15.56
12
—
EPS$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
2.81%
5.52%
—
12.24
EPS growth%
18.58
20.52
20.25
18.22
16.55
15.05
15.17
17.37
18.94
19.75
18.28
17.37
18.40
5
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
4.48%
3.18%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(3.12%)
(1.31%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
9.78%
7.94%
—
29.51
Div yield (avg)%
15.90
18.02
18.33
17.00
19.25
19.41
21.54
22.35
20.67
17.72
18.76
20.67
18.79
42
12.15
Payout ratio%
22.34
24.57
27.35
27.56
26.72
28.28
28.99
31.91
34.75
35.39
14.67
31.91
27.92
28
679.4
Shares (diluted)M
785.6
806.9
798.3
810.6
794.9
878.7
845.8
933.7
902.4
994.6
680.5
4.59%
2.96%
47
3.80
Buyback yield%
0.40
2.18
4.71
2.94
1.04
1.59
0.40
0.40
3.33
3.46
3.96
1.59
1.89
45
0.871
D/E ratiox
0.689
0.647
0.584
0.536
0.530
0.498
0.531
0.506
0.482
0.514
1.152
0.506
0.531
77
1.502
Enterprise value$M
1.774
1.769
2.038
2.067
2.291
2.337
2.665
2.892
2.898
3.372
1.491
8.04%
5.94%
52
1.874
LT debt$M
4.203
4.514
4.327
4.639
4.347
4.736
4.939
4.751
5.177
5.601
1.959
5.20%
3.93%
37
Revenue
$2.192M
8.57%
1.00×
Cost of revenue
$1.447M
8.64%
1.01×
Operating expenses
$0.408M
8.62%
1.00×
Goodwill & intangibles
16.75%