25.24
Revenue$M
13.42
14.01
14.85
15.54
16.32
16.86
17.63
18.56
19.61
20.73
26.63
4.91%
4.64%
58
12.47
Revenue growth%
21.09
19.85
20.80
20.64
20.74
20.75
18.33
16.10
16.86
15.26
12.36
16.86
20.24
26
23.63
Gross margin%
20.25
19.10
19.01
20.81
19.17
18.74
17.37
19.53
16.67
18.44
11.34
18.44
19.05
37
29.13
Operating margin%
13.44
13.86
15.49
14.61
15.38
16.14
15.28
14.58
17.51
14.94
4.67
15.28
15.11
90
7.75
Net margin%
28.11
26.55
27.32
24.44
23.97
23.46
23.95
24.07
25.39
24.30
7.88
24.07
24.37
19
27.27
P/E ratio (avg)x
16.64
14.60
14.94
12.86
13.81
13.00
13.09
13.49
13.09
11.29
26.39
13.09
13.29
27
16.40
EV/EBITx
58.83
68.89
68.64
77.22
86.24
104.5
126.6
125.9
130.4
144.2
32.98
126.6
95.36
71
19.78
FCF yield (avg)%
16.86
17.63
18.92
17.69
20.26
18.50
15.83
17.64
14.82
15.70
7.98
15.83
17.64
66
27.27
FCF margin%
10.01
8.93
9.38
6.46
8.63
6.15
4.60
3.70
4.89
2.47
13.77
4.60
6.31
10
0.948
FCF / Net incomex
1.437
1.471
1.459
1.705
1.801
2.052
2.242
2.613
2.851
3.294
1.028
2.613
1.927
57
5.43
ROIC%
22.31
23.89
21.64
20.16
18.83
17.70
19.97
19.96
19.52
20.87
14.18
19.96
20.07
29
16.74
Return on equity%
22.48
23.28
24.82
24.80
22.76
24.38
27.33
28.40
26.25
28.94
10.50
27.33
24.81
35
6.34
Return on assets%
6.11
4.18
2.62
2.21
3.91
5.17
2.39
0.86
0.40
1.76
21.39
1.76
2.51
71
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
8.00%
7.80%
—
28.58
EPS growth%
14.29
13.26
15.33
14.15
11.76
12.20
12.67
14.74
16.57
14.03
20.03
14.03
14.09
73
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.20%
3.70%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.10%
6.10%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.62%)
1.15%
—
15.71
Div yield (avg)%
27.07
24.67
27.55
25.63
27.42
28.26
29.69
29.78
29.77
29.49
11.37
29.69
27.91
8
3.48
Payout ratio%
22.43
21.99
24.79
22.54
24.55
26.88
29.62
30.23
32.50
34.90
19.26
30.23
25.84
85
1.879
Shares (diluted)B
1.481
1.479
1.499
1.541
1.525
1.553
1.510
1.336
1.482
1.528
1.845
0.03%
0.13%
30
8.96
Buyback yield%
0.40
0.40
0.41
0.40
2.01
2.70
3.09
4.43
3.58
1.65
14.13
3.09
1.83
53
1.592
D/E ratiox
0.174
0.159
0.171
0.162
0.167
0.147
0.151
0.155
0.162
0.163
1.738
0.155
0.162
61
4.087
Enterprise value$M
13.15
15.65
15.13
14.68
16.78
19.27
19.49
23.21
22.85
22.45
10.12
5.99%
7.37%
76
2.854
LT debt$M
23.68
26.99
28.36
32.42
38.66
44.48
45.14
44.28
48.92
56.87
2.567
8.02%
9.87%
86
Revenue
$20.73M
4.64%
1.00×
Cost of revenue
$11.12M
4.42%
0.98×
Operating expenses
$4.516M
5.01%
1.04×
Goodwill & intangibles
16.45%