1.686
Revenue$M
1.908
1.942
1.954
1.951
1.983
2.063
2.146
2.160
2.224
2.243
1.765
2.49%
1.86%
45
27.52
Revenue growth%
9.34
9.68
7.61
10.54
8.52
11.01
9.40
7.25
10.10
8.36
20.67
9.40
9.37
35
8.07
Gross margin%
16.08
18.23
17.60
17.00
16.21
17.27
19.59
21.42
19.82
16.84
12.59
19.59
17.44
94
14.21
Operating margin%
22.61
24.96
26.74
25.78
23.96
22.49
22.29
22.24
20.44
20.26
23.52
22.24
22.55
53
10.23
Net margin%
9.56
11.60
11.57
10.41
7.45
8.74
8.19
6.42
7.17
9.05
7.53
8.19
8.89
13
7.760
P/E ratio (avg)x
37.00
36.44
38.72
43.41
51.30
55.63
66.23
74.48
76.40
78.91
8.581
74.48
53.47
56
11.51
EV/EBITx
49.61
54.09
54.31
53.64
55.92
62.38
69.30
75.66
90.35
100.7
30.56
75.66
59.15
31
20.76
FCF yield (avg)%
11.72
10.37
13.00
10.57
9.47
11.28
11.51
10.61
12.77
10.09
16.34
11.28
10.94
56
15.73
FCF margin%
16.57
15.16
15.89
15.02
14.58
17.58
17.91
15.02
17.62
18.78
3.80
17.62
16.23
18
0.893
FCF / Net incomex
1.443
1.560
1.541
1.420
1.268
1.124
0.989
1.057
1.161
1.268
0.440
1.124
1.268
27
2.98
ROIC%
8.48
7.44
7.14
6.50
5.22
5.00
5.94
6.31
3.65
1.02
9.47
5.00
6.12
59
14.79
Return on equity%
29.11
31.21
30.01
28.34
30.74
28.51
25.91
23.92
23.68
20.80
8.22
23.92
28.43
9
3.65
Return on assets%
9.39
7.63
6.01
5.37
7.66
8.67
11.30
11.53
13.44
15.75
11.81
11.53
9.03
40
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
3.44%
2.38%
—
29.71
EPS growth%
30.43
31.07
28.27
29.04
29.84
32.25
35.21
36.18
38.81
38.47
14.98
36.18
31.66
11
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.19%)
0.14%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(2.12%)
(2.58%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.45%
7.37%
—
28.77
Div yield (avg)%
19.27
17.36
14.39
16.67
16.29
17.94
19.77
18.93
17.11
14.79
9.37
17.94
17.23
74
24.19
Payout ratio%
33.50
32.62
34.74
34.34
33.67
36.44
38.96
37.23
37.93
40.20
26.78
37.93
35.59
52
723.0
Shares (diluted)M
724.2
811.5
762.7
743.6
750.6
714.6
707.4
675.4
689.1
698.1
739.5
(1.44%)
0.16%
9
12.99
Buyback yield%
5.29
6.58
6.88
5.23
6.54
7.65
7.09
4.20
2.02
0.40
26.75
4.20
5.91
72
1.190
D/E ratiox
2.469
2.775
3.111
3.058
2.769
3.075
2.913
3.328
3.220
3.137
1.320
3.137
3.066
20
0.250
Enterprise value$M
1.909
2.189
2.199
2.217
2.117
2.242
2.524
2.828
2.940
2.875
2.176
6.32%
3.75%
57
2.195
LT debt$M
2.749
3.101
3.001
3.465
3.569
3.756
3.511
3.305
3.448
3.436
0.266
(0.76%)
3.42%
42
Revenue
$2.243M
1.86%
1.00×
Cost of revenue
$0.985M
1.85%
1.00×
Operating expenses
$0.523M
1.70%
0.98×
Goodwill & intangibles
18.09%