7.393
Revenue$M
10.76
10.87
11.22
11.68
11.91
12.10
12.14
12.15
12.42
12.66
7.703
1.24%
2.02%
91
23.62
Revenue growth%
14.85
14.19
15.15
15.10
16.76
17.35
17.63
16.21
18.48
18.69
8.43
17.63
16.49
36
26.77
Gross margin%
23.44
23.99
26.29
25.04
26.32
28.15
30.35
29.69
26.91
26.34
5.37
28.15
26.33
16
3.25
Operating margin%
11.44
12.56
14.95
17.35
19.17
17.12
16.42
14.76
15.66
16.03
16.89
16.03
15.84
22
4.56
Net margin%
12.79
14.53
14.56
13.60
15.75
15.60
16.22
15.03
16.95
19.40
4.53
16.22
15.32
34
21.67
P/E ratio (avg)x
52.96
52.60
53.40
52.10
61.44
64.12
63.63
62.70
68.72
65.29
28.94
64.12
62.07
15
37.90
EV/EBITx
7.619
7.273
6.753
6.062
5.999
6.186
6.792
7.149
6.404
6.707
26.90
6.707
6.730
83
27.08
FCF yield (avg)%
24.53
26.57
27.23
25.08
24.96
25.39
23.38
21.65
23.95
26.56
15.07
23.95
25.02
20
25.63
FCF margin%
17.70
18.45
19.20
21.09
23.04
25.43
26.79
27.81
29.42
27.61
16.63
27.61
24.24
44
1.382
FCF / Net incomex
0.113
0.121
0.138
0.143
0.141
0.144
0.132
0.129
0.141
0.139
0.569
0.139
0.138
26
26.49
ROIC%
0.40
0.62
0.40
0.40
1.81
0.40
0.40
0.47
3.01
3.75
19.21
0.47
0.43
38
21.94
Return on equity%
8.33
8.88
7.90
8.82
7.98
5.49
5.49
3.05
1.37
3.94
20.25
3.94
6.70
13
28.11
Return on assets%
28.74
31.08
30.07
31.75
29.38
29.81
28.95
30.19
31.48
32.88
16.77
30.19
30.13
24
0.21
EPS$
0.46
0.45
0.44
0.51
0.59
0.61
0.66
0.74
0.75
0.85
0.23
7.72%
7.01%
—
4.90
EPS growth%
29.83
31.62
30.62
28.52
27.61
29.14
26.88
28.01
28.65
29.44
16.49
28.65
28.89
21
0.45
Bookvalue per sh$
1.18
1.05
1.12
1.07
1.03
1.10
1.07
0.97
0.91
0.85
1.19
(3.93%)
(4.06%)
—
0.77
FCF per share$
0.32
0.34
0.37
0.38
0.35
0.37
0.37
0.35
0.36
0.36
1.52
0.80%
2.19%
—
0.41
Dividend per sh$
2.15
2.37
2.16
2.01
1.89
1.80
1.72
1.93
1.78
1.84
1.51
(0.58%)
(1.36%)
—
26.15
Div yield (avg)%
12.95
14.72
12.34
14.88
14.55
13.72
16.21
14.22
13.95
16.81
26.85
14.22
14.38
72
12.90
Payout ratio%
4.08
3.83
5.27
7.41
7.87
8.05
6.91
8.76
9.75
7.09
21.54
8.05
7.25
68
10.19
Shares (diluted)M
8.678
8.009
9.006
8.945
10.05
9.709
10.67
10.70
11.96
11.10
9.963
2.01%
2.15%
88
3.37
Buyback yield%
20.37
23.24
23.19
21.68
24.12
21.26
21.90
18.93
17.58
15.04
29.18
18.93
21.47
81
0.301
D/E ratiox
1.323
1.278
1.271
1.298
1.313
1.538
1.557
1.550
1.777
2.025
1.636
1.557
1.430
79
10.29
Enterprise value$M
5.094
5.010
5.385
5.919
6.790
6.670
6.702
7.067
8.347
8.349
8.941
4.22%
4.91%
82
8.515
LT debt$M
6.350
6.980
7.378
7.759
8.628
9.476
9.315
9.031
9.931
9.125
9.152
1.13%
4.10%
90
Revenue
$12.66M
2.02%
1.00×
Cost of revenue
$8.378M
1.89%
0.99×
Operating expenses
$2.880M
2.13%
1.01×
Property and equipment
20.33%