1.613
Revenue$M
2.668
2.743
2.758
2.802
2.863
2.882
2.959
3.036
3.097
3.178
1.710
2.11%
1.76%
18
12.67
Revenue growth%
13.19
14.39
13.32
16.23
18.49
18.87
17.15
15.52
18.35
21.34
23.62
18.35
16.69
28
20.28
Gross margin%
5.68
6.83
5.90
4.45
7.33
7.44
9.21
6.30
6.77
5.50
17.66
6.77
6.54
55
28.47
Operating margin%
8.23
8.14
6.31
5.39
5.31
4.41
7.23
8.38
8.72
10.26
14.09
8.38
7.68
49
24.35
Net margin%
3.43
4.68
3.23
4.05
4.81
5.01
6.91
7.58
8.96
7.46
7.31
7.46
4.91
61
8.560
P/E ratio (avg)x
7.683
7.239
6.754
5.962
5.927
5.828
5.351
5.243
4.872
4.595
32.48
5.243
5.877
92
18.42
EV/EBITx
21.22
19.92
20.85
21.01
20.84
22.90
23.19
24.14
22.29
23.55
18.82
23.19
21.76
69
4.16
FCF yield (avg)%
23.46
23.23
20.71
20.70
19.15
19.74
20.87
19.97
19.86
16.99
25.10
19.86
20.33
93
26.32
FCF margin%
4.42
1.59
0.66
0.40
0.40
0.40
2.30
3.60
5.61
3.51
22.75
3.51
1.94
71
0.396
FCF / Net incomex
1.051
1.131
0.979
0.856
0.856
0.766
0.830
0.848
0.847
0.860
1.527
0.847
0.856
54
12.57
ROIC%
34.06
35.27
34.94
36.67
34.91
36.14
33.21
32.58
33.87
34.64
17.05
33.87
34.77
52
25.93
Return on equity%
16.08
15.85
16.99
14.28
13.30
10.89
12.93
14.88
14.06
14.46
21.02
14.06
14.37
80
21.70
Return on assets%
3.99
1.38
1.04
3.71
0.97
2.70
5.01
5.20
6.72
6.02
10.48
5.20
3.85
37
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
9.96%
6.44%
—
4.17
EPS growth%
7.19
4.98
7.04
8.69
10.06
7.18
10.10
7.26
6.28
8.85
26.24
7.26
7.23
49
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.95%)
(4.07%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
3.41%
3.02%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.34%)
3.47%
—
13.21
Div yield (avg)%
30.41
29.81
29.79
31.94
30.83
28.04
27.60
27.55
30.18
31.00
11.17
28.04
29.99
66
26.12
Payout ratio%
30.26
31.05
30.39
32.21
33.34
35.40
35.63
32.92
35.08
35.49
26.29
35.40
33.13
32
1.550
Shares (diluted)B
1.783
1.631
1.711
1.931
2.135
1.991
2.176
2.188
2.107
1.934
1.558
(1.96%)
0.71%
13
8.53
Buyback yield%
20.46
21.72
19.65
16.72
19.22
21.28
21.07
20.30
17.47
18.24
13.99
20.30
19.97
35
1.097
D/E ratiox
1.447
1.398
1.583
1.649
1.577
1.724
1.938
2.115
2.066
2.053
0.999
2.053
1.686
9
0.219
Enterprise value$M
0.216
0.186
0.200
0.215
0.190
0.190
0.166
0.152
0.130
0.140
1.719
(5.83%)
(5.77%)
26
0.775
LT debt$M
1.827
1.973
1.873
2.006
2.247
2.006
1.927
2.027
2.232
2.499
0.965
2.15%
2.46%
64
Revenue
$3.178M
1.76%
1.00×
Cost of revenue
$2.225M
1.76%
1.00×
Operating expenses
$0.493M
1.92%
1.02×
Spread over hurdle
(9.62%)