1.582
Revenue$M
8.976
9.350
9.633
9.956
10.36
10.78
11.09
11.52
11.77
12.05
1.729
3.06%
3.38%
42
19.31
Revenue growth%
21.82
19.43
20.69
18.87
16.27
16.17
13.42
14.74
17.40
18.80
29.69
16.17
18.10
38
27.30
Gross margin%
16.76
19.16
17.36
18.19
20.93
19.20
20.02
19.38
17.09
19.79
16.64
19.38
19.18
53
17.61
Operating margin%
10.51
12.52
11.68
9.85
8.20
11.03
10.63
9.41
9.67
6.70
28.12
9.67
10.18
73
5.99
Net margin%
28.42
27.08
28.87
28.11
25.67
22.88
20.57
20.52
19.88
18.17
12.86
20.52
24.27
82
11.35
P/E ratio (avg)x
12.66
11.90
11.42
10.57
9.087
9.213
9.292
9.528
8.674
8.838
16.93
9.213
9.410
81
34.20
EV/EBITx
22.42
24.43
24.68
25.59
26.44
26.31
27.30
29.67
28.77
32.13
8.173
28.77
26.38
16
4.40
FCF yield (avg)%
15.33
14.64
17.34
15.47
17.07
15.23
16.12
15.30
16.31
14.30
25.41
15.30
15.40
15
18.30
FCF margin%
5.23
4.45
3.20
3.52
0.98
1.35
0.40
1.97
2.57
1.71
17.58
1.71
2.27
19
0.509
FCF / Net incomex
1.202
1.258
1.417
1.471
1.613
1.833
1.661
1.696
1.693
1.782
0.505
1.696
1.637
28
27.96
ROIC%
11.03
13.28
11.65
13.02
12.23
14.68
16.35
17.93
18.84
20.48
19.55
17.93
13.98
78
7.65
Return on equity%
24.30
25.84
24.69
24.88
24.97
25.54
27.41
26.97
26.20
24.49
23.54
26.20
25.25
38
15.20
Return on assets%
8.09
5.84
4.47
5.27
8.13
9.69
6.91
5.45
8.42
10.85
18.26
8.42
7.50
43
0.29
EPS$
1.32
1.32
1.26
1.44
1.53
1.63
1.68
1.89
2.21
2.55
0.31
10.72%
8.15%
—
20.20
EPS growth%
5.65
7.32
7.41
7.54
8.44
7.05
8.53
9.26
11.94
14.17
27.05
9.26
7.99
6
1.03
Bookvalue per sh$
0.85
0.92
1.08
1.21
1.21
1.34
1.41
1.55
1.59
1.60
0.62
5.85%
6.86%
—
0.60
FCF per share$
0.22
0.21
0.19
0.20
0.21
0.21
0.18
0.18
0.16
0.17
0.76
(4.49%)
(2.72%)
—
0.54
Dividend per sh$
0.61
0.62
0.68
0.74
0.81
0.87
1.01
1.15
1.15
1.28
0.17
9.57%
9.67%
—
19.00
Div yield (avg)%
23.33
25.94
26.59
26.53
23.75
20.95
22.25
22.49
25.29
24.26
16.16
22.49
24.01
55
17.39
Payout ratio%
19.90
19.91
17.26
19.80
20.58
21.27
20.08
22.08
20.77
19.30
9.10
20.77
19.99
49
4.853
Shares (diluted)M
6.756
7.374
8.834
9.218
10.33
11.29
12.30
13.33
15.01
14.97
4.793
7.70%
8.42%
88
24.73
Buyback yield%
23.46
21.41
19.12
17.36
15.15
14.12
11.86
9.43
8.34
6.63
11.45
9.43
14.64
89
1.410
D/E ratiox
1.411
1.346
1.287
1.250
1.428
1.547
1.661
1.651
1.729
1.866
0.432
1.661
1.487
15
6.864
Enterprise value$M
5.629
5.044
5.197
4.573
4.880
5.199
5.084
4.498
4.309
4.201
2.631
(2.95%)
(4.15%)
9
10.02
LT debt$M
2.355
2.459
2.538
2.648
2.853
3.287
3.762
3.870
3.825
3.958
6.649
6.77%
5.42%
11
Revenue
$12.05M
3.38%
1.00×
Cost of revenue
$7.768M
3.27%
0.99×
Operating expenses
$1.634M
3.35%
1.00×
Property and equipment
16.14%
Spread over hurdle
78.05%