0.626
Revenue$M
1.967
2.092
2.251
2.478
2.659
2.916
3.115
3.329
3.620
0.654
0.660
7.87%
7.89%
80
14.79
Revenue growth%
10.78
13.05
15.69
17.38
19.12
18.16
20.49
21.46
23.32
21.95
22.38
20.49
17.77
22
8.62
Gross margin%
26.08
27.81
25.99
23.16
20.31
22.54
22.73
22.34
21.76
27.47
5.15
22.34
22.95
12
13.54
Operating margin%
16.10
13.88
13.71
14.29
15.64
12.66
10.66
10.43
8.93
8.38
3.91
10.66
13.79
17
22.73
Net margin%
17.62
19.06
19.41
17.79
17.26
19.98
18.50
20.13
17.46
27.17
15.85
18.50
18.14
70
33.35
P/E ratio (avg)x
38.44
36.40
39.99
40.10
38.58
36.07
35.32
40.04
36.40
9.418
27.76
36.40
37.42
12
12.84
EV/EBITx
10.14
11.67
13.69
15.49
17.92
18.59
20.74
20.12
22.30
8.258
28.88
20.12
16.70
29
13.33
FCF yield (avg)%
18.65
19.56
17.02
15.74
18.42
16.97
14.67
15.88
15.03
17.88
19.02
15.88
16.99
37
5.48
FCF margin%
3.17
2.46
3.46
4.32
6.73
8.06
9.16
7.28
5.87
15.91
14.88
7.28
5.60
60
0.279
FCF / Net incomex
0.558
0.580
0.556
0.546
0.497
0.504
0.513
0.444
0.454
1.340
1.132
0.497
0.530
43
10.12
ROIC%
8.46
8.33
10.20
8.54
11.27
9.68
7.97
8.33
7.79
29.47
10.60
8.33
8.40
52
16.10
Return on equity%
28.62
27.22
24.67
22.33
24.08
21.57
22.05
24.49
26.07
7.25
9.99
24.08
24.58
73
4.07
Return on assets%
9.59
7.06
5.34
5.73
4.79
2.05
4.46
3.40
4.01
19.43
10.54
4.01
5.06
61
0.32
EPS$
1.02
1.13
1.10
1.18
1.15
1.19
1.34
1.50
1.60
0.33
0.34
6.36%
4.77%
—
17.66
EPS growth%
7.63
5.33
6.76
3.89
5.97
3.88
2.00
4.90
7.79
24.97
18.14
4.90
5.65
54
0.17
Bookvalue per sh$
0.39
0.38
0.42
0.46
0.46
0.50
0.50
0.48
0.46
0.34
0.58
(0.06%)
1.44%
—
0.62
FCF per share$
0.69
0.75
0.79
0.76
0.69
0.71
0.74
0.67
0.71
0.43
0.40
(1.26%)
1.99%
—
0.75
Dividend per sh$
0.66
0.76
0.90
0.89
0.96
0.94
1.09
1.09
1.26
0.13
0.31
7.23%
7.97%
—
6.54
Div yield (avg)%
25.61
26.13
27.35
29.42
26.98
24.85
25.31
25.77
24.94
20.78
8.20
25.31
25.95
62
20.45
Payout ratio%
31.28
30.34
32.80
33.47
32.33
32.77
34.20
36.28
35.76
19.35
29.30
34.20
33.08
11
3.591
Shares (diluted)M
3.292
2.933
3.059
3.364
3.448
3.167
3.415
3.120
3.240
3.708
3.691
(0.75%)
0.29%
41
9.13
Buyback yield%
11.92
9.69
12.20
13.36
14.48
11.73
14.23
12.08
12.16
12.14
7.96
12.16
12.12
31
0.737
D/E ratiox
1.936
2.090
2.034
2.252
2.376
2.213
2.479
2.511
2.474
0.222
1.310
2.474
2.232
42
0.536
Enterprise value$M
1.711
1.546
1.513
1.560
1.353
1.181
1.076
1.127
1.092
0.883
2.954
(6.89%)
(6.95%)
30
1.525
LT debt$M
2.209
2.078
2.166
2.500
2.480
2.564
2.935
2.818
2.764
1.194
0.904
2.02%
2.27%
7
Revenue
$3.620M
7.89%
1.00×
Cost of revenue
$1.713M
7.65%
0.98×
Operating expenses
$0.674M
8.25%
1.03×
Property and equipment
17.53%
Goodwill & intangibles
17.12%