4.493
Revenue$M
5.408
5.692
5.840
6.014
6.400
6.654
6.893
7.354
7.636
8.114
4.683
4.86%
4.42%
92
15.16
Revenue growth%
6.98
7.62
8.38
8.15
10.08
12.11
11.67
13.45
13.54
13.50
25.18
13.45
10.87
63
24.62
Gross margin%
20.15
21.14
23.12
20.74
17.74
16.52
18.30
15.79
16.26
16.69
14.60
16.52
18.02
5
13.47
Operating margin%
14.41
15.06
14.87
13.15
13.83
13.14
10.53
8.44
7.33
6.61
11.44
8.44
13.15
92
18.94
Net margin%
32.80
32.44
31.22
33.30
31.99
32.11
32.08
31.66
31.61
31.21
12.16
31.66
32.04
88
19.56
P/E ratio (avg)x
31.79
28.58
25.88
24.61
27.14
29.84
32.07
35.69
38.01
34.92
30.96
34.92
30.81
85
37.96
EV/EBITx
36.21
37.13
34.58
35.87
40.45
41.06
37.93
37.84
38.70
41.61
20.14
38.70
37.88
41
25.51
FCF yield (avg)%
11.07
8.82
6.82
4.18
2.18
3.50
2.04
0.40
0.40
0.40
29.61
0.40
2.84
14
24.09
FCF margin%
4.95
3.47
5.83
6.91
7.45
4.66
6.84
4.35
5.23
2.36
24.26
4.66
5.09
29
1.336
FCF / Net incomex
0.122
0.140
0.132
0.143
0.152
0.150
0.159
0.184
0.183
0.181
1.781
0.181
0.151
53
3.01
ROIC%
34.18
34.26
36.72
34.46
35.93
36.38
35.10
37.24
37.95
39.66
22.77
37.24
36.16
38
7.47
Return on equity%
22.65
23.23
22.41
22.09
19.23
18.24
17.93
19.76
22.67
22.33
2.12
19.76
22.21
40
3.64
Return on assets%
19.68
20.60
19.72
17.53
18.87
20.42
18.34
17.76
16.36
18.76
8.78
18.34
18.81
73
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.77%
8.16%
—
14.29
EPS growth%
23.19
23.89
26.06
25.20
25.70
24.54
25.24
22.41
20.46
22.53
23.04
22.53
24.21
87
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.51%
1.51%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.13%
3.20%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.73%
3.09%
—
14.18
Div yield (avg)%
22.15
20.33
17.84
17.47
17.56
15.75
16.28
16.44
15.59
15.89
14.57
15.89
16.96
37
14.88
Payout ratio%
20.10
19.93
17.71
15.90
18.60
17.96
17.71
17.35
19.52
18.80
22.33
17.96
18.28
9
0.637
Shares (diluted)B
0.767
0.858
1.006
1.062
1.246
1.470
1.612
1.714
1.799
2.005
0.609
9.98%
10.28%
20
28.42
Buyback yield%
5.90
8.49
6.70
4.43
1.45
3.18
2.12
4.30
1.48
1.30
22.29
2.12
3.74
55
0.697
D/E ratiox
0.669
0.706
0.800
0.892
0.995
0.977
1.081
1.132
1.224
1.155
0.184
1.132
0.986
17
4.144
Enterprise value$M
8.024
8.154
9.653
9.611
11.21
12.13
12.18
14.22
16.44
17.94
3.496
9.85%
9.07%
86
1.334
LT debt$M
10.61
10.98
10.68
12.14
12.72
13.08
14.36
17.07
18.51
20.64
3.353
10.17%
8.29%
59
Revenue
$8.114M
4.42%
1.00×
Cost of revenue
$4.010M
4.12%
0.97×
Operating expenses
$1.452M
5.29%
1.09×