1.329
Revenue$M
5.717
5.856
6.087
6.230
6.436
6.451
6.558
6.798
6.902
6.989
1.433
1.66%
2.14%
16
26.60
Revenue growth%
20.10
21.58
22.58
19.81
17.39
15.39
16.93
14.33
15.97
13.13
28.98
15.39
17.16
89
7.33
Gross margin%
29.48
31.93
33.83
31.93
32.55
32.43
33.83
31.45
32.42
30.15
23.81
32.42
32.18
86
29.65
Operating margin%
27.82
26.22
25.43
22.95
20.53
20.28
17.39
16.03
17.55
14.70
17.28
17.39
20.41
71
20.29
Net margin%
14.57
12.70
12.44
14.37
15.92
14.60
15.08
17.57
16.55
13.70
13.82
15.08
14.59
20
20.81
P/E ratio (avg)x
38.74
37.56
35.85
36.00
41.29
48.05
54.86
62.42
71.93
80.83
29.62
62.42
44.67
31
18.81
EV/EBITx
25.35
25.93
24.78
22.03
22.74
25.50
23.54
23.61
21.65
20.93
13.62
23.54
23.57
48
5.38
FCF yield (avg)%
28.41
28.68
26.73
23.74
25.09
22.46
21.88
21.46
20.21
20.70
11.64
21.46
23.10
51
8.33
FCF margin%
35.75
36.40
34.27
31.56
32.27
31.19
31.62
29.42
28.44
30.72
2.26
30.72
31.59
69
1.538
FCF / Net incomex
0.750
0.797
0.706
0.635
0.684
0.618
0.658
0.580
0.514
0.511
1.636
0.580
0.647
91
21.33
ROIC%
20.71
20.58
22.31
25.05
25.90
28.60
30.58
30.89
33.17
32.55
20.31
30.89
27.25
56
26.81
Return on equity%
5.01
3.33
4.94
7.64
8.21
11.14
13.82
13.38
15.93
17.99
14.41
13.82
9.68
68
25.24
Return on assets%
7.39
4.75
1.84
3.78
1.85
1.57
2.42
4.59
5.64
7.72
5.30
4.59
4.19
58
0.17
EPS$
0.37
0.35
0.36
0.35
0.39
0.45
0.43
0.44
0.41
0.41
0.18
0.88%
0.92%
—
2.57
EPS growth%
19.42
18.33
19.09
19.67
16.84
18.94
18.98
16.62
15.28
15.16
22.67
16.62
18.64
52
0.23
Bookvalue per sh$
0.23
0.25
0.27
0.27
0.27
0.29
0.27
0.31
0.31
0.36
0.83
5.82%
5.53%
—
0.87
FCF per share$
0.95
0.82
0.81
0.89
0.87
0.95
1.04
0.91
0.82
0.80
0.71
(1.71%)
(1.68%)
—
0.25
Dividend per sh$
0.77
0.78
0.79
0.87
0.97
1.10
1.20
1.10
1.12
1.27
0.45
5.56%
5.57%
—
28.34
Div yield (avg)%
16.12
16.01
16.60
14.48
12.86
12.80
13.61
12.27
14.25
17.04
2.18
13.61
14.36
80
21.74
Payout ratio%
21.65
21.92
21.01
18.12
15.91
16.78
18.51
17.13
14.78
15.28
25.25
16.78
17.62
18
2.412
Shares (diluted)M
3.281
3.880
4.108
4.829
5.499
6.308
6.053
6.053
6.959
7.392
2.495
6.10%
9.64%
90
23.37
Buyback yield%
30.02
33.00
30.79
32.11
31.58
29.76
29.43
31.26
32.73
33.71
2.93
31.26
31.42
88
1.459
D/E ratiox
0.488
0.489
0.451
0.402
0.448
0.498
0.523
0.538
0.580
0.642
0.890
0.538
0.494
34
1.313
Enterprise value$M
1.924
2.060
1.907
1.676
1.785
1.594
1.632
1.643
1.704
1.760
5.365
(0.28%)
(1.17%)
14
3.953
LT debt$M
3.087
2.694
2.398
2.592
2.651
2.909
2.538
2.346
2.182
1.893
5.443
(6.51%)
(4.04%)
46
Revenue
$6.989M
2.14%
1.00×
Cost of revenue
$3.984M
2.31%
1.02×
Operating expenses
$1.557M
1.76%
0.96×
Goodwill & intangibles
16.70%
Spread over hurdle
(7.35%)