5.934
Revenue$M
5.394
5.494
5.611
5.734
5.665
5.676
5.766
5.697
5.853
6.040
6.152
1.29%
1.10%
84
3.10
Revenue growth%
25.73
27.54
28.75
29.60
32.28
30.25
31.82
29.26
29.21
31.84
2.01
30.25
29.43
38
12.36
Gross margin%
13.70
10.96
10.41
11.41
14.08
14.67
12.08
11.68
13.95
13.01
8.74
13.01
12.54
81
26.86
Operating margin%
19.70
17.85
20.75
22.21
23.47
24.05
26.01
27.89
30.01
28.63
10.63
27.89
23.76
34
4.25
Net margin%
19.42
21.75
19.62
16.71
13.91
15.98
17.89
19.22
19.89
19.61
22.64
19.22
19.32
81
36.40
P/E ratio (avg)x
48.33
46.85
48.22
54.15
62.02
69.89
76.07
73.17
70.89
74.75
10.82
73.17
65.95
15
8.928
EV/EBITx
11.18
11.24
12.69
14.27
15.99
17.16
18.05
17.11
18.24
17.61
28.77
17.61
16.55
36
8.47
FCF yield (avg)%
15.17
13.17
13.52
13.68
14.93
16.14
14.91
16.77
17.42
15.08
16.93
16.14
15.01
7
16.42
FCF margin%
7.83
6.85
5.42
7.75
5.20
2.78
1.89
4.17
4.36
4.22
23.03
4.17
4.78
75
1.565
FCF / Net incomex
0.589
0.639
0.713
0.759
0.717
0.704
0.701
0.707
0.792
0.895
1.381
0.707
0.710
36
25.15
ROIC%
7.95
7.11
7.00
6.19
8.60
6.03
6.05
7.23
7.15
6.15
8.81
6.15
7.05
68
9.34
Return on equity%
3.61
0.91
3.62
2.77
1.76
1.27
1.66
4.29
3.50
2.17
23.75
2.17
2.47
89
22.87
Return on assets%
15.71
16.92
16.05
18.58
19.23
21.54
22.56
23.00
21.40
23.29
25.19
22.56
20.31
85
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
3.06%
3.16%
—
5.73
EPS growth%
6.94
9.14
8.31
9.63
9.15
7.66
8.33
5.57
3.47
6.23
26.98
6.23
7.98
94
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.07%)
(5.45%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
5.93%
6.70%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
1.64%
4.74%
—
24.46
Div yield (avg)%
15.24
14.81
14.14
13.21
11.72
10.70
11.50
8.90
7.81
6.05
25.22
8.90
11.61
83
15.45
Payout ratio%
17.50
18.68
19.93
19.64
19.78
22.63
25.43
24.69
21.83
23.79
11.65
23.79
20.88
81
3.072
Shares (diluted)B
2.791
2.893
2.777
3.005
3.141
3.238
3.155
3.121
3.405
3.340
3.087
1.23%
2.01%
77
7.64
Buyback yield%
23.34
25.94
27.70
30.33
31.16
28.26
27.07
26.99
28.57
28.06
9.85
28.06
27.88
26
0.786
D/E ratiox
0.396
0.454
0.438
0.467
0.460
0.522
0.496
0.520
0.522
0.532
1.329
0.522
0.482
45
3.553
Enterprise value$M
8.181
9.150
9.129
9.347
8.682
9.655
10.47
11.79
12.18
11.43
4.601
5.66%
3.63%
11
2.527
LT debt$M
0.845
0.899
1.001
0.971
1.120
1.185
1.361
1.522
1.649
1.917
0.343
11.36%
9.60%
25
Revenue
$6.040M
1.10%
1.00×
Cost of revenue
$3.636M
1.08%
1.00×
Operating expenses
$1.043M
1.52%
1.04×
Goodwill & intangibles
18.70%