2.418
Revenue$M
1.640
1.768
1.870
2.035
2.190
2.362
2.546
2.690
2.907
3.136
2.653
7.45%
7.49%
84
26.00
Revenue growth%
4.50
6.57
8.74
7.58
9.87
10.70
12.73
10.97
12.72
10.89
14.96
10.97
10.29
17
22.48
Gross margin%
18.73
16.09
17.74
18.02
19.45
21.64
20.37
23.07
23.46
24.48
18.29
23.07
19.91
79
4.51
Operating margin%
3.19
4.83
5.75
6.53
4.21
3.06
5.63
5.60
8.36
6.99
15.79
5.63
5.62
8
28.88
Net margin%
10.61
9.54
9.03
10.92
11.62
13.57
12.82
15.57
14.23
13.86
11.88
13.86
12.22
44
15.54
P/E ratio (avg)x
40.59
40.35
45.79
49.08
56.84
57.51
63.52
73.54
71.79
73.46
29.66
71.79
57.17
5
35.16
EV/EBITx
42.72
46.15
50.91
56.95
58.06
57.55
66.17
76.41
82.69
96.24
37.95
76.41
57.80
44
11.92
FCF yield (avg)%
15.32
14.21
16.01
14.62
11.63
8.81
6.75
8.58
10.15
11.33
25.69
8.81
11.48
12
29.59
FCF margin%
24.55
25.24
27.84
27.51
25.75
23.90
21.20
22.41
24.92
25.58
4.55
23.90
25.08
60
0.278
FCF / Net incomex
0.923
0.918
0.830
0.772
0.690
0.727
0.732
0.706
0.756
0.835
1.310
0.732
0.764
40
23.50
ROIC%
16.53
15.72
18.14
16.05
16.19
13.68
13.66
11.91
13.46
13.49
18.52
13.49
14.70
24
6.17
Return on equity%
30.97
29.56
27.67
29.90
31.15
29.99
27.95
27.64
25.81
24.24
22.90
27.64
28.75
26
14.04
Return on assets%
16.37
17.54
17.95
19.17
20.15
17.76
15.90
16.65
17.04
17.40
17.37
17.04
17.47
7
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.88%
8.64%
—
27.46
EPS growth%
21.36
23.21
21.85
24.67
25.38
22.71
21.73
21.19
20.90
21.07
16.33
21.19
21.79
80
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.40%
2.76%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
4.13%
7.54%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
8.92%
7.57%
—
11.62
Div yield (avg)%
20.84
20.77
21.57
23.82
25.14
22.65
21.09
22.16
19.50
19.35
5.04
21.09
21.33
60
2.58
Payout ratio%
7.51
9.89
8.55
7.86
9.83
12.13
9.33
9.37
11.73
14.50
7.03
11.73
9.60
37
1.950
Shares (diluted)B
2.367
2.633
2.592
2.781
2.568
2.887
3.048
3.213
3.397
3.081
2.035
3.71%
3.45%
25
7.19
Buyback yield%
11.68
11.43
9.67
7.92
9.24
7.19
7.58
6.46
7.98
9.38
18.07
7.58
8.61
25
0.433
D/E ratiox
1.755
2.037
2.066
1.970
2.021
2.333
2.698
2.786
2.796
3.088
0.800
2.786
2.200
50
0.319
Enterprise value$M
1.569
1.479
1.503
1.560
1.477
1.562
1.764
1.845
1.862
1.921
1.703
5.41%
2.52%
24
0.986
LT debt$M
2.766
2.504
2.199
2.093
2.062
1.975
2.002
2.096
1.814
1.679
1.888
(4.03%)
(4.99%)
58
Revenue
$3.136M
7.49%
1.00×
Cost of revenue
$1.887M
7.32%
0.98×
Operating expenses
$0.514M
7.99%
1.05×
Goodwill & intangibles
17.03%