1.209
Revenue$M
3.318
3.331
3.290
3.256
3.313
3.298
3.274
3.271
3.334
3.384
1.325
0.43%
0.22%
11
27.47
Revenue growth%
3.80
2.65
0.40
2.84
1.46
4.10
3.06
0.58
2.15
1.90
9.92
2.15
2.40
57
8.67
Gross margin%
25.62
24.21
26.58
28.31
27.07
24.89
25.18
23.28
21.44
21.66
26.06
23.28
25.04
48
26.98
Operating margin%
24.24
22.45
24.49
24.07
26.92
26.98
28.59
26.42
25.49
23.47
18.11
26.42
24.99
40
3.51
Net margin%
12.74
15.09
16.75
16.99
17.30
16.94
19.38
21.80
24.72
26.72
17.10
21.80
17.14
19
22.38
P/E ratio (avg)x
9.653
9.938
9.281
9.222
9.405
9.200
9.969
10.32
9.329
9.330
31.80
9.330
9.367
86
28.49
EV/EBITx
32.58
31.55
36.01
35.80
35.73
36.80
40.63
42.40
45.09
47.75
26.85
42.40
36.41
14
21.56
FCF yield (avg)%
13.45
14.45
12.39
13.92
13.81
13.45
16.28
17.99
17.65
20.60
17.70
17.65
14.19
33
19.24
FCF margin%
11.27
12.49
13.08
15.53
14.82
16.61
19.25
17.53
18.72
17.71
20.46
17.71
16.07
55
0.455
FCF / Net incomex
1.607
1.626
1.589
1.741
1.981
2.079
2.058
1.924
1.816
1.757
1.054
1.924
1.786
13
24.04
ROIC%
5.41
7.97
10.39
11.03
13.03
12.67
15.31
17.33
14.45
12.99
7.82
14.45
12.83
32
14.15
Return on equity%
20.74
17.76
17.31
16.42
13.62
11.07
12.68
11.30
10.22
13.04
6.05
11.30
13.33
18
19.82
Return on assets%
31.92
29.51
31.27
30.91
30.85
28.69
31.12
33.50
32.15
33.84
9.45
32.15
31.19
21
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.70%
6.26%
—
14.31
EPS growth%
2.54
1.82
0.72
0.40
0.40
0.40
0.40
2.17
4.29
3.92
21.49
2.17
1.27
77
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
4.63%
2.89%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(2.10%)
(0.35%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
6.19%
5.65%
—
27.33
Div yield (avg)%
13.36
13.15
15.66
16.05
14.46
13.98
12.77
14.96
16.48
16.50
21.95
14.96
14.71
55
27.88
Payout ratio%
24.10
26.48
26.62
29.20
29.43
31.78
29.13
27.52
26.92
28.52
6.47
28.52
28.02
41
0.518
Shares (diluted)B
0.699
0.688
0.779
0.908
1.003
0.969
1.072
1.219
1.396
1.648
0.520
10.43%
10.49%
84
22.14
Buyback yield%
6.63
5.00
6.04
5.36
6.74
6.77
5.29
7.56
10.16
9.81
15.95
7.56
6.69
94
1.250
D/E ratiox
0.423
0.470
0.484
0.548
0.595
0.576
0.542
0.543
0.550
0.568
0.948
0.550
0.545
32
0.565
Enterprise value$M
0.530
0.574
0.642
0.591
0.532
0.563
0.584
0.631
0.636
0.704
0.737
5.76%
3.05%
75
1.905
LT debt$M
2.401
2.526
2.642
2.716
2.756
2.584
2.736
3.117
2.990
3.146
0.498
2.68%
3.89%
25
Revenue
$3.384M
0.22%
1.00×
Cost of revenue
$1.873M
0.01%
0.98×
Operating expenses
$0.704M
0.13%
0.99×
Property and equipment
18.91%
Goodwill & intangibles
15.62%