12.76
Revenue$M
13.27
14.08
15.21
16.49
18.11
19.20
20.90
22.23
24.08
26.57
14.27
7.97%
7.77%
76
9.03
Revenue growth%
6.04
4.33
4.21
7.08
7.11
8.10
10.58
9.67
6.91
8.26
20.13
8.26
7.10
54
7.82
Gross margin%
13.24
14.42
14.54
15.15
15.43
14.45
12.83
11.86
13.62
10.70
11.72
12.83
14.02
29
9.15
Operating margin%
29.08
27.53
28.84
31.47
28.86
28.17
29.69
31.18
30.56
29.16
27.83
29.69
29.12
44
27.04
Net margin%
15.26
14.54
16.84
18.07
17.15
14.41
17.40
15.57
14.40
15.69
3.97
15.57
15.63
56
15.51
P/E ratio (avg)x
39.70
41.39
45.39
47.88
45.74
45.19
46.41
42.58
46.67
51.81
29.45
46.41
45.56
27
37.57
EV/EBITx
9.456
8.572
9.620
9.363
9.419
8.980
8.985
9.032
8.351
8.430
11.67
8.980
9.009
35
21.35
FCF yield (avg)%
20.11
19.83
20.35
23.08
21.37
21.96
23.57
23.01
21.53
19.10
14.62
21.96
21.45
93
4.91
FCF margin%
21.27
21.78
20.47
21.96
23.02
24.56
21.71
21.60
22.90
20.02
14.60
21.71
21.75
32
1.466
FCF / Net incomex
1.287
1.295
1.442
1.466
1.501
1.488
1.643
1.866
1.865
2.160
0.464
1.865
1.495
70
19.98
ROIC%
15.10
14.12
12.70
15.36
13.53
11.13
12.78
10.49
10.38
7.58
8.73
10.49
12.74
23
4.05
Return on equity%
20.66
18.91
17.96
15.04
17.30
16.23
18.75
16.59
14.76
13.39
23.27
16.23
16.95
6
21.87
Return on assets%
6.92
8.05
10.09
8.42
6.29
5.26
5.81
5.28
5.77
7.93
23.47
5.77
6.61
61
1.55
EPS$
2.18
2.36
2.65
2.67
2.82
3.16
3.66
3.81
3.79
4.44
1.63
9.52%
9.00%
—
19.04
EPS growth%
9.21
8.75
7.39
7.21
10.08
9.54
11.45
9.40
10.85
9.13
26.19
9.54
9.30
60
1.71
Bookvalue per sh$
0.71
0.70
0.70
0.65
0.70
0.78
0.81
0.94
0.92
1.05
0.84
8.45%
4.88%
—
1.20
FCF per share$
0.29
0.30
0.27
0.24
0.22
0.24
0.21
0.23
0.23
0.26
1.19
2.90%
(1.53%)
—
1.55
Dividend per sh$
1.58
1.60
1.79
1.94
1.92
2.26
2.42
2.76
2.99
2.96
1.85
9.01%
8.22%
—
12.01
Div yield (avg)%
29.80
32.72
31.81
33.12
31.78
33.06
30.18
31.42
32.67
32.05
5.22
32.05
31.93
32
16.61
Payout ratio%
26.91
26.34
28.28
26.70
25.49
23.40
23.77
23.27
24.67
27.59
29.34
23.77
25.91
80
8.788
Shares (diluted)M
12.58
14.92
17.38
19.46
21.97
23.96
26.99
29.33
30.92
35.43
9.232
10.03%
10.78%
85
9.98
Buyback yield%
24.43
22.13
24.38
26.41
27.87
29.15
27.64
27.51
28.74
30.80
18.71
28.74
27.57
12
0.869
D/E ratiox
0.141
0.133
0.126
0.127
0.122
0.135
0.143
0.153
0.175
0.193
0.113
0.153
0.138
73
14.48
Enterprise value$M
17.46
17.81
20.10
22.18
24.71
27.84
29.72
29.13
28.53
31.88
17.12
5.23%
5.57%
84
1.770
LT debt$M
8.999
9.894
9.687
9.721
10.81
11.49
12.40
12.50
11.01
12.14
3.110
2.35%
4.17%
83
Revenue
$26.57M
7.77%
1.00×
Cost of revenue
$16.17M
8.19%
1.04×
Operating expenses
$5.118M
6.93%
0.93×
Goodwill & intangibles
16.41%