1.653
Revenue$M
4.739
4.879
5.128
5.402
5.646
5.927
6.284
6.590
6.973
7.360
1.728
5.44%
5.09%
29
7.50
Revenue growth%
27.81
30.31
30.63
30.46
27.77
28.41
31.12
32.49
32.91
33.16
20.09
32.49
30.54
38
13.74
Gross margin%
12.68
10.34
10.25
11.23
10.07
10.53
12.36
15.05
17.01
17.59
11.58
15.05
11.79
75
16.09
Operating margin%
10.58
9.57
11.90
10.94
9.42
10.07
8.25
6.60
9.38
6.61
11.65
8.25
9.49
25
12.41
Net margin%
24.35
21.82
24.03
25.42
26.61
25.88
23.23
21.70
20.52
19.75
17.89
21.70
23.63
29
10.29
P/E ratio (avg)x
24.48
25.50
23.18
24.44
24.69
23.30
23.48
21.67
19.86
20.10
21.11
21.67
23.39
91
6.595
EV/EBITx
11.33
11.96
12.85
13.57
15.93
16.40
19.17
20.94
22.56
21.68
18.82
20.94
16.17
62
18.11
FCF yield (avg)%
11.03
9.99
11.79
13.81
13.75
15.44
13.61
10.65
9.81
11.74
23.68
11.74
11.77
17
12.69
FCF margin%
33.66
33.93
35.38
32.89
33.63
30.64
29.28
26.66
26.73
24.46
10.70
26.73
31.76
11
1.502
FCF / Net incomex
0.348
0.342
0.364
0.388
0.337
0.347
0.338
0.357
0.339
0.294
0.164
0.339
0.344
38
12.68
ROIC%
15.81
14.83
11.91
11.38
10.21
9.42
8.19
5.64
5.12
3.04
28.88
5.64
9.81
10
13.62
Return on equity%
19.83
22.22
21.17
20.35
20.03
21.02
18.37
19.30
17.49
16.42
21.24
18.37
19.93
34
27.82
Return on assets%
21.37
22.13
23.26
20.51
18.17
17.83
17.74
15.13
16.34
15.58
9.90
16.34
18.00
5
0.27
EPS$
0.33
0.34
0.34
0.36
0.41
0.49
0.52
0.58
0.67
0.76
0.29
13.31%
10.29%
—
4.14
EPS growth%
35.06
37.70
37.36
40.03
37.58
35.47
36.21
38.77
41.23
44.09
9.57
38.77
37.64
43
0.20
Bookvalue per sh$
0.25
0.26
0.27
0.27
0.25
0.26
0.24
0.23
0.22
0.21
0.06
(3.29%)
(2.35%)
—
0.25
FCF per share$
0.19
0.19
0.20
0.24
0.24
0.28
0.27
0.30
0.34
0.40
0.06
10.82%
7.67%
—
0.17
Dividend per sh$
0.15
0.14
0.15
0.13
0.14
0.15
0.14
0.14
0.15
0.15
0.17
1.04%
(0.95%)
—
26.64
Div yield (avg)%
0.40
0.40
3.35
2.81
5.56
3.70
0.73
0.40
0.40
2.23
18.40
0.73
1.48
81
19.19
Payout ratio%
20.82
22.44
20.75
21.41
18.41
18.47
15.99
18.99
21.88
21.71
10.07
18.99
20.79
56
23.57
Shares (diluted)M
27.29
29.44
31.49
33.51
35.99
39.38
44.76
47.47
45.47
44.39
23.57
4.28%
6.05%
85
24.26
Buyback yield%
27.40
29.16
27.99
28.02
29.42
28.32
29.78
32.74
30.34
28.49
7.87
29.78
28.83
46
1.206
D/E ratiox
1.876
1.711
1.631
1.510
1.691
1.807
2.044
2.027
2.245
2.138
1.498
2.044
1.841
94
2.765
Enterprise value$M
7.668
8.863
10.00
10.61
12.46
14.42
15.31
14.69
13.96
15.36
7.705
4.28%
8.21%
69
8.257
LT debt$M
8.235
9.091
8.357
9.070
8.887
8.950
8.408
9.169
9.918
10.32
5.604
3.04%
2.31%
64
Revenue
$7.360M
5.09%
1.00×
Cost of revenue
$5.087M
5.07%
1.00×
Operating expenses
$1.011M
5.07%
1.00×
Goodwill & intangibles
19.32%