1.747
Revenue$M
1.264
1.339
1.380
1.453
1.542
1.652
1.769
1.861
2.001
2.147
1.809
6.84%
6.16%
57
28.70
Revenue growth%
9.71
10.60
9.01
7.25
5.43
5.68
5.24
6.61
7.54
5.39
14.99
5.68
6.93
54
4.14
Gross margin%
16.34
17.61
19.31
18.51
20.50
23.38
25.48
25.51
27.70
28.38
16.96
25.51
21.94
23
2.60
Operating margin%
14.43
11.54
13.41
12.67
9.87
11.63
11.03
13.82
13.68
12.47
5.36
12.47
12.57
83
7.52
Net margin%
32.23
30.70
31.14
28.65
29.29
28.26
27.22
30.07
31.61
30.58
9.95
30.07
30.33
84
34.70
P/E ratio (avg)x
31.04
30.64
30.08
30.54
29.74
32.78
36.67
34.21
36.16
38.67
12.70
36.16
31.91
5
14.43
EV/EBITx
12.80
13.62
13.40
13.36
12.70
11.91
10.07
10.43
9.169
8.960
8.711
10.07
12.30
31
16.53
FCF yield (avg)%
25.86
24.10
22.49
25.28
27.28
26.72
29.69
29.48
27.65
30.15
10.60
29.48
27.00
82
19.73
FCF margin%
0.40
2.92
0.40
1.64
1.30
4.03
4.45
3.37
4.36
4.76
11.49
4.36
3.14
77
0.975
FCF / Net incomex
1.127
1.097
1.214
1.198
1.302
1.443
1.433
1.470
1.687
1.723
0.886
1.470
1.368
7
21.49
ROIC%
13.37
14.67
16.70
15.44
18.21
16.91
17.98
19.06
20.59
18.03
7.80
18.03
17.45
14
28.12
Return on equity%
22.72
22.35
22.09
21.32
22.17
22.75
21.24
23.95
21.25
22.31
5.11
22.31
22.24
90
21.45
Return on assets%
23.36
24.44
24.46
24.73
24.98
27.91
26.44
24.44
24.49
26.77
13.50
26.44
24.61
37
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(9.03%)
(6.78%)
—
18.69
EPS growth%
25.21
25.09
25.44
25.11
22.41
20.71
22.94
21.95
22.91
22.83
13.70
22.83
22.92
30
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
10.36%
8.79%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
2.00%
3.58%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
3.45%
4.52%
—
6.25
Div yield (avg)%
22.44
22.29
20.65
23.34
22.56
22.55
22.25
24.19
26.51
25.14
17.41
24.19
22.56
44
27.42
Payout ratio%
22.65
24.55
22.05
20.82
20.36
22.49
24.65
23.59
21.92
20.43
14.42
22.49
22.27
36
292.0
Shares (diluted)M
416.3
406.5
391.1
441.2
476.8
447.7
448.1
508.3
568.3
587.2
286.1
4.25%
4.11%
22
7.39
Buyback yield%
13.56
12.26
13.18
12.20
13.02
11.76
10.68
13.50
12.37
12.51
11.61
12.37
12.44
10
1.350
D/E ratiox
0.226
0.234
0.208
0.199
0.214
0.237
0.235
0.211
0.229
0.204
0.497
0.229
0.220
91
0.985
Enterprise value$M
3.494
3.496
4.049
4.411
5.315
6.073
6.984
8.458
10.16
12.18
1.705
18.04%
15.32%
91
0.341
LT debt$M
0.883
0.942
0.943
1.010
1.150
1.302
1.307
1.269
1.310
1.479
0.269
5.16%
6.05%
25
Revenue
$2.147M
6.16%
1.00×
Cost of revenue
$0.993M
5.88%
0.97×
Operating expenses
$0.477M
6.25%
1.01×