8.091
Revenue$M
10.21
10.84
11.62
12.46
13.35
14.53
15.56
16.81
18.14
19.59
9.028
7.96%
7.32%
74
12.79
Revenue growth%
28.38
26.08
26.88
25.60
27.75
30.43
31.24
33.34
35.14
36.99
6.02
33.34
29.41
74
6.69
Gross margin%
13.07
12.33
10.47
9.34
11.52
12.33
13.72
12.76
9.95
11.34
9.94
12.33
11.92
16
4.85
Operating margin%
13.86
15.39
15.92
16.02
13.90
13.94
13.38
15.90
15.67
16.64
27.24
15.67
15.53
60
28.14
Net margin%
12.32
10.73
10.16
10.67
11.50
11.50
9.20
7.98
8.42
6.47
28.59
8.42
10.41
94
20.87
P/E ratio (avg)x
30.14
33.41
34.76
36.14
34.64
37.09
33.61
31.35
32.72
31.16
10.59
32.72
33.51
48
27.74
EV/EBITx
47.81
55.84
66.30
71.23
71.02
84.57
96.85
96.52
101.6
118.8
36.28
96.85
77.90
79
21.81
FCF yield (avg)%
14.24
12.44
12.25
12.49
14.68
12.82
12.11
14.26
15.63
15.16
20.02
14.26
13.53
31
22.40
FCF margin%
6.82
5.26
5.87
4.96
2.72
0.64
0.40
0.78
0.69
0.67
12.96
0.67
1.75
5
1.403
FCF / Net incomex
0.536
0.500
0.499
0.549
0.599
0.548
0.559
0.533
0.589
0.645
0.851
0.559
0.549
11
16.52
ROIC%
6.17
7.04
10.04
9.40
9.54
8.66
6.02
3.33
3.73
5.98
6.53
5.98
6.61
61
27.80
Return on equity%
27.40
30.14
31.10
30.59
31.77
32.85
33.52
32.06
31.80
31.71
9.60
32.06
31.74
8
2.23
Return on assets%
10.25
9.56
10.92
13.70
10.92
8.86
11.65
10.57
10.56
10.29
17.43
10.56
10.56
22
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(0.59%)
3.84%
—
22.32
EPS growth%
30.48
29.10
31.35
31.85
30.13
32.28
30.08
29.90
28.03
28.14
20.47
29.90
30.10
46
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.76%
4.29%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
2.99%
(0.78%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
4.82%
(0.13%)
—
13.77
Div yield (avg)%
23.13
25.63
24.38
27.17
25.61
23.98
25.17
26.51
24.13
25.30
12.13
25.17
25.23
43
2.23
Payout ratio%
9.80
8.25
9.92
11.80
13.60
12.05
12.10
13.46
14.97
14.85
18.82
13.46
12.07
21
10.70
Shares (diluted)B
16.29
16.96
18.74
18.67
19.87
19.38
20.82
20.07
19.40
20.65
10.75
0.77%
3.04%
75
28.92
Buyback yield%
6.62
9.48
9.83
10.04
10.72
12.90
14.03
16.04
17.37
16.92
27.19
16.04
11.81
42
0.914
D/E ratiox
0.362
0.354
0.393
0.354
0.359
0.319
0.337
0.337
0.333
0.368
1.643
0.337
0.354
67
5.107
Enterprise value$M
28.51
31.18
34.18
40.31
42.83
49.80
57.44
67.71
69.47
81.23
14.57
13.66%
12.49%
29
8.707
LT debt$M
22.14
23.24
23.34
23.46
25.80
24.16
24.26
23.02
21.56
23.71
24.91
(1.67%)
0.22%
43
Revenue
$19.59M
7.32%
1.00×
Cost of revenue
$12.98M
7.03%
0.97×
Operating expenses
$2.637M
7.90%
1.06×
Goodwill & intangibles
16.25%