4.662
Revenue$M
5.503
5.849
6.171
6.616
7.032
7.545
8.001
8.465
8.838
9.271
4.809
5.69%
5.83%
71
23.04
Revenue growth%
19.28
18.35
19.02
21.96
23.91
21.64
23.30
25.94
24.88
25.32
5.85
24.88
22.63
40
3.20
Gross margin%
7.96
10.03
7.85
5.32
7.90
9.22
8.56
9.40
12.04
11.42
16.49
9.40
8.89
42
3.25
Operating margin%
4.74
4.43
5.74
3.88
1.22
2.59
0.40
1.71
0.40
3.38
16.75
1.71
2.99
93
26.62
Net margin%
23.49
25.23
27.87
25.03
26.28
24.72
26.22
27.37
26.98
28.53
21.43
26.98
26.25
15
28.20
P/E ratio (avg)x
47.63
49.50
44.05
46.39
47.77
43.47
43.69
39.28
35.59
32.69
18.76
39.28
43.87
59
24.32
EV/EBITx
33.31
34.59
34.27
38.47
35.19
34.47
33.43
36.73
33.93
32.69
22.47
33.93
34.37
23
19.86
FCF yield (avg)%
15.87
17.49
18.12
18.72
18.40
16.35
15.29
15.57
15.65
13.59
22.02
15.57
16.11
5
11.01
FCF margin%
9.00
7.09
6.25
6.30
8.71
9.37
11.10
10.00
12.88
11.59
5.91
11.10
9.19
30
1.678
FCF / Net incomex
1.472
1.746
2.099
2.090
2.151
2.484
2.935
2.876
2.793
3.037
1.540
2.876
2.318
66
26.53
ROIC%
23.62
24.00
24.77
22.19
24.40
26.97
29.18
28.19
28.35
26.64
17.59
28.19
25.70
29
20.49
Return on equity%
21.50
22.45
23.71
22.57
23.14
25.11
28.06
26.59
29.04
28.44
25.18
28.06
24.41
78
22.81
Return on assets%
27.03
26.94
27.79
27.81
27.10
29.99
31.41
30.17
31.33
29.12
23.45
30.17
28.46
18
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
6.79%
8.74%
—
8.24
EPS growth%
19.70
17.02
14.61
17.34
17.05
19.84
17.14
17.05
19.10
16.95
5.08
17.14
17.10
83
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
0.01
0.01
—
3.29%
3.06%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.35%
5.95%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
3.18%
2.89%
—
21.10
Div yield (avg)%
22.97
21.86
20.40
17.49
17.09
16.43
14.66
16.39
17.54
20.53
28.93
16.43
17.51
11
17.13
Payout ratio%
1.58
1.89
0.40
0.85
1.05
0.40
3.35
2.67
3.98
1.95
21.02
2.67
1.74
69
0.992
Shares (diluted)B
1.088
1.025
0.995
1.015
1.110
1.045
1.231
1.374
1.358
1.524
1.004
6.54%
4.78%
14
17.93
Buyback yield%
1.43
2.27
3.86
1.44
0.40
1.61
0.82
0.40
0.40
0.40
6.11
0.40
1.13
26
0.665
D/E ratiox
2.506
2.447
2.355
2.521
2.436
2.323
2.736
3.156
3.407
3.269
0.441
3.156
2.514
23
0.455
Enterprise value$M
1.784
1.871
1.815
2.154
2.530
2.534
2.965
3.025
3.188
3.246
2.414
5.11%
6.59%
76
6.195
LT debt$M
11.40
12.08
14.01
14.29
15.83
16.17
18.28
17.75
17.37
16.65
2.936
1.02%
4.62%
71
Revenue
$9.271M
5.83%
1.00×
Cost of revenue
$6.490M
5.83%
1.00×
Operating expenses
$1.296M
6.26%
1.04×
Goodwill & intangibles
20.65%