1.082
Revenue$M
2.872
2.973
3.167
3.283
3.521
3.694
3.929
4.044
4.226
4.430
1.111
4.70%
4.80%
92
16.29
Revenue growth%
16.21
16.50
14.35
16.95
19.86
20.22
22.09
24.44
27.41
29.13
9.24
24.44
20.04
27
26.29
Gross margin%
0.56
0.69
0.40
0.40
1.71
1.85
0.42
3.12
5.76
4.25
21.03
3.12
1.20
54
3.33
Operating margin%
26.30
25.53
25.05
25.99
27.67
26.22
23.55
22.68
23.02
23.02
23.78
23.02
25.29
58
24.07
Net margin%
21.29
24.24
26.43
28.25
29.89
27.86
30.38
32.25
33.22
33.83
21.94
32.25
29.07
60
17.87
P/E ratio (avg)x
57.24
65.80
71.85
73.91
77.16
84.65
96.96
108.6
105.1
104.8
17.24
104.8
80.90
69
31.45
EV/EBITx
30.64
34.64
34.73
37.75
38.85
41.44
40.19
46.68
52.16
53.63
21.64
46.68
39.52
32
26.44
FCF yield (avg)%
5.24
2.87
3.47
0.71
0.40
2.19
4.20
6.14
6.02
7.83
17.35
6.02
3.83
73
10.94
FCF margin%
2.48
5.35
2.50
2.93
3.17
4.85
6.08
6.05
5.62
5.92
24.19
5.92
5.10
62
1.468
FCF / Net incomex
1.293
1.475
1.730
1.959
1.934
1.900
2.240
2.464
2.894
3.289
1.116
2.464
1.946
70
17.37
ROIC%
29.98
32.26
29.96
32.56
30.56
29.96
31.30
28.68
28.80
28.37
21.50
28.80
29.97
55
12.05
Return on equity%
18.40
20.87
19.68
17.49
14.68
12.34
12.87
13.80
10.98
11.37
8.54
12.34
14.24
72
18.81
Return on assets%
21.28
21.74
21.65
20.35
18.47
18.63
19.07
20.48
19.47
20.59
21.52
19.47
20.42
89
0.29
EPS$
0.28
0.27
0.27
0.28
0.27
0.31
0.35
0.33
0.37
0.39
0.31
7.95%
4.73%
—
24.95
EPS growth%
21.12
22.12
22.11
24.64
24.07
21.79
21.12
23.10
24.71
25.82
4.63
23.10
22.61
48
0.22
Bookvalue per sh$
0.26
0.26
0.25
0.24
0.26
0.28
0.26
0.28
0.29
0.26
0.46
(0.08%)
(0.32%)
—
0.09
FCF per share$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.09
(5.33%)
(3.02%)
—
0.20
Dividend per sh$
0.19
0.18
0.19
0.17
0.18
0.17
0.17
0.18
0.18
0.16
0.17
(2.88%)
(1.57%)
—
10.08
Div yield (avg)%
16.43
15.05
15.03
16.96
18.96
21.03
23.04
22.06
20.69
20.82
3.30
21.03
19.82
73
21.40
Payout ratio%
18.21
16.14
16.94
19.52
21.81
22.18
20.46
19.48
18.83
19.87
10.40
19.87
19.50
27
10.81
Shares (diluted)M
12.00
11.94
13.58
13.04
12.80
13.90
15.49
16.83
17.18
16.74
11.03
5.51%
4.58%
53
9.72
Buyback yield%
5.43
4.13
3.98
3.55
5.05
4.96
3.21
3.22
0.77
2.39
2.28
3.21
3.77
92
0.375
D/E ratiox
0.296
0.259
0.234
0.240
0.226
0.233
0.238
0.212
0.191
0.172
1.671
0.212
0.234
67
6.014
Enterprise value$M
1.608
1.461
1.612
1.574
1.717
1.695
1.771
1.924
1.901
1.883
4.850
1.86%
1.01%
60
6.080
LT debt$M
4.217
4.348
4.056
3.934
4.333
4.242
4.248
4.397
4.093
3.971
4.459
(1.73%)
(0.95%)
24
Revenue
$4.430M
4.80%
1.00×
Cost of revenue
$2.691M
4.82%
1.00×
Operating expenses
$0.616M
5.97%
1.12×