5.718
Revenue$M
11.24
11.26
11.34
11.25
11.34
11.10
11.07
10.96
11.07
11.29
5.913
(0.08%)
0.08%
18
5.53
Revenue growth%
19.88
17.53
17.07
14.28
11.54
12.54
14.60
13.50
14.62
13.03
25.12
13.50
14.44
66
19.89
Gross margin%
15.75
16.76
15.97
14.61
17.21
16.11
18.01
17.64
16.60
15.03
24.96
16.60
16.36
84
13.14
Operating margin%
22.08
23.47
24.45
21.85
20.60
19.17
18.44
18.83
20.67
19.85
23.44
19.17
20.64
93
12.83
Net margin%
22.99
21.93
22.85
25.24
27.15
25.51
28.35
28.06
29.95
28.37
10.30
28.35
26.33
15
11.96
P/E ratio (avg)x
39.18
41.54
42.99
44.21
47.41
50.65
53.77
56.66
59.38
68.98
35.30
56.66
49.03
32
29.76
EV/EBITx
36.86
36.27
38.56
34.44
33.17
31.65
31.03
31.64
30.51
31.79
19.54
31.64
32.48
90
8.66
FCF yield (avg)%
16.67
18.64
17.41
14.60
15.83
18.73
15.83
17.33
17.59
16.68
3.34
17.33
17.00
66
17.02
FCF margin%
5.85
7.41
8.33
9.69
9.61
12.57
12.70
13.38
11.81
12.91
15.88
12.70
10.75
17
1.010
FCF / Net incomex
1.032
1.155
1.249
1.416
1.601
1.542
1.496
1.661
1.705
1.927
0.921
1.661
1.519
86
27.41
ROIC%
5.22
5.34
8.01
7.41
5.53
6.97
6.38
8.93
7.71
7.87
24.94
7.71
7.19
48
24.99
Return on equity%
7.59
4.71
1.90
3.05
2.38
0.40
0.40
2.84
0.40
2.26
13.24
0.40
2.32
51
12.86
Return on assets%
21.35
22.53
19.59
22.39
23.02
20.62
18.92
16.45
16.71
18.02
13.68
18.02
20.11
36
1.22
EPS$
2.05
1.97
2.09
2.00
1.91
1.82
1.70
1.80
1.85
1.68
1.33
(2.55%)
(2.01%)
—
29.69
EPS growth%
4.70
5.46
5.36
3.43
2.01
0.40
1.27
0.40
2.95
3.38
24.62
1.27
3.17
92
0.52
Bookvalue per sh$
3.34
3.29
3.10
3.52
3.52
3.72
4.08
4.56
4.40
4.74
2.92
6.16%
4.13%
—
2.53
FCF per share$
3.01
3.34
3.47
3.72
4.02
3.69
3.40
3.79
3.94
3.63
2.93
(2.03%)
2.64%
—
0.53
Dividend per sh$
2.37
2.48
2.54
2.86
2.77
2.89
3.16
3.14
3.65
4.08
0.56
8.08%
5.85%
—
13.24
Div yield (avg)%
14.65
14.54
12.25
11.36
13.01
15.86
16.51
19.40
22.37
25.30
24.01
19.40
15.25
88
11.50
Payout ratio%
14.31
14.90
17.38
16.51
14.58
15.81
17.32
16.92
17.71
20.64
10.18
17.32
16.71
58
2.570
Shares (diluted)M
3.845
3.882
3.829
4.465
5.311
5.896
6.362
6.984
7.834
8.038
2.544
8.64%
9.15%
27
27.74
Buyback yield%
13.34
10.84
10.34
12.86
11.29
10.61
12.70
11.32
8.62
5.65
11.01
10.61
11.07
25
1.238
D/E ratiox
0.528
0.558
0.580
0.575
0.676
0.747
0.807
0.863
0.891
1.049
1.382
0.863
0.711
90
4.922
Enterprise value$M
12.43
12.60
12.99
12.59
13.77
14.25
15.10
14.93
15.08
15.09
10.00
1.85%
2.64%
73
5.187
LT debt$M
2.083
2.255
2.585
2.863
2.868
2.794
2.775
2.763
2.739
3.123
7.922
1.72%
5.47%
5
Revenue
$11.29M
0.08%
1.00×
Cost of revenue
$6.267M
0.04%
1.00×
Operating expenses
$1.385M
0.39%
1.03×
Property and equipment
21.05%