1.994
Revenue$M
9.305
9.565
10.27
10.87
11.35
11.86
12.23
12.69
13.12
13.66
2.084
3.77%
4.49%
7
7.48
Revenue growth%
13.85
11.42
13.81
13.42
13.61
14.48
15.01
15.62
16.27
13.88
26.30
15.01
13.86
72
19.67
Gross margin%
28.21
29.29
29.83
30.07
32.57
33.74
35.23
37.49
37.39
36.75
25.27
36.75
33.15
84
27.66
Operating margin%
24.32
26.94
29.77
31.46
31.39
29.93
32.06
30.68
32.00
30.21
20.70
30.68
30.45
20
12.86
Net margin%
32.14
34.41
33.42
35.04
37.55
35.75
35.02
36.44
37.01
34.09
25.80
35.75
35.03
59
31.62
P/E ratio (avg)x
18.20
18.10
19.19
21.49
25.31
24.81
26.33
29.40
29.96
33.04
22.45
29.40
25.06
57
8.689
EV/EBITx
22.42
24.42
28.70
30.53
35.04
33.81
36.14
36.33
36.95
40.03
10.74
36.33
34.42
26
18.12
FCF yield (avg)%
28.14
25.54
23.62
22.74
22.57
22.17
20.58
18.67
16.62
14.14
2.93
18.67
22.37
45
26.09
FCF margin%
6.85
5.98
5.67
7.85
5.35
4.06
3.88
1.78
0.40
0.40
22.29
1.78
4.71
12
1.402
FCF / Net incomex
0.490
0.452
0.460
0.482
0.498
0.481
0.444
0.458
0.450
0.429
0.424
0.450
0.459
33
18.89
ROIC%
21.07
22.52
23.77
26.42
26.56
27.68
28.77
30.69
32.02
33.80
12.99
30.69
27.12
58
3.87
Return on equity%
8.78
8.00
9.67
8.72
6.13
6.30
5.11
7.51
6.44
5.00
14.72
6.30
6.98
66
27.77
Return on assets%
23.45
26.24
28.26
29.85
31.55
30.47
32.35
29.55
30.70
32.59
4.44
30.70
30.16
64
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.90%)
(5.18%)
—
15.88
EPS growth%
11.23
12.11
10.64
10.39
8.99
7.25
9.71
10.89
11.04
9.13
13.61
9.71
10.51
36
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
10.61%
6.76%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
7.12%
5.09%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
6.36%
4.26%
—
26.95
Div yield (avg)%
9.21
10.49
8.90
6.56
4.40
7.05
7.96
10.69
9.79
7.33
13.40
7.96
8.43
37
25.97
Payout ratio%
15.29
13.26
11.82
9.74
9.53
12.04
12.31
11.74
9.35
9.50
21.98
11.74
11.78
88
1.828
Shares (diluted)B
1.428
1.304
1.212
1.082
1.090
0.991
1.017
0.940
1.002
1.072
1.819
(0.33%)
(3.10%)
89
18.64
Buyback yield%
20.55
17.99
19.13
16.18
18.08
19.95
22.03
21.30
20.74
17.96
5.11
20.74
19.54
65
1.106
D/E ratiox
0.140
0.145
0.132
0.128
0.139
0.155
0.157
0.148
0.154
0.169
1.582
0.155
0.147
47
10.49
Enterprise value$M
3.599
3.576
3.432
3.167
3.293
3.211
3.086
2.750
2.495
2.135
3.661
(8.30%)
(4.77%)
19
8.729
LT debt$M
0.456
0.470
0.409
0.364
0.399
0.434
0.417
0.432
0.458
0.418
6.796
0.98%
(1.12%)
56
Revenue
$13.66M
4.49%
1.00×
Cost of revenue
$8.961M
4.64%
1.01×
Operating expenses
$2.045M
4.76%
1.03×
Goodwill & intangibles
19.62%