1.247
Revenue$M
1.132
1.245
1.364
1.448
1.563
1.709
1.821
1.972
2.169
2.343
1.388
8.43%
8.35%
8
3.47
Revenue growth%
19.52
21.12
23.43
22.08
24.03
22.44
20.11
20.83
20.42
18.72
6.56
20.42
20.98
45
24.48
Gross margin%
29.08
31.69
32.81
34.02
32.61
34.65
32.36
33.58
35.79
36.08
12.28
34.65
33.19
51
6.52
Operating margin%
18.59
16.64
18.20
20.80
21.13
21.12
24.10
25.72
26.19
24.15
18.05
24.15
21.12
73
25.15
Net margin%
20.30
18.97
16.38
14.39
14.23
15.44
17.55
19.87
19.94
19.07
15.73
19.07
18.26
67
34.87
P/E ratio (avg)x
19.01
17.20
15.11
16.48
15.86
16.46
14.84
15.30
16.80
17.80
13.49
16.46
16.47
62
29.03
EV/EBITx
34.24
34.87
36.15
42.59
45.52
51.14
52.57
59.80
68.67
77.13
11.62
59.80
48.33
47
14.85
FCF yield (avg)%
12.31
14.64
14.13
15.80
17.64
15.82
16.75
18.94
20.61
19.37
29.73
18.94
16.29
49
11.60
FCF margin%
3.08
1.46
0.40
0.52
1.79
2.55
5.06
2.73
3.89
5.65
17.07
3.89
2.64
33
0.250
FCF / Net incomex
2.570
2.599
2.628
3.149
3.396
3.450
3.747
4.056
4.048
4.432
0.638
4.048
3.423
10
4.18
ROIC%
1.71
3.84
2.64
5.20
2.62
3.99
5.23
5.61
5.67
4.08
11.82
5.23
4.04
13
28.41
Return on equity%
24.96
22.11
23.50
21.31
23.64
25.51
23.39
22.70
20.42
22.70
2.50
22.70
23.05
39
17.15
Return on assets%
3.85
3.66
1.92
3.56
5.12
3.21
4.35
1.44
3.48
2.24
24.64
3.21
3.52
7
0.19
EPS$
0.22
0.21
0.23
0.20
0.19
0.18
0.17
0.18
0.18
0.18
0.21
(1.11%)
(2.56%)
—
19.45
EPS growth%
27.59
26.61
27.79
25.79
28.59
26.75
24.43
25.19
27.45
29.99
2.07
26.75
27.10
33
0.28
Bookvalue per sh$
0.48
0.47
0.55
0.58
0.70
0.71
0.73
0.88
0.90
1.07
0.06
8.84%
10.55%
—
0.11
FCF per share$
0.23
0.25
0.26
0.24
0.24
0.23
0.23
0.21
0.21
0.21
0.07
(3.01%)
(2.62%)
—
0.24
Dividend per sh$
0.16
0.16
0.14
0.15
0.15
0.14
0.12
0.11
0.11
0.09
0.17
(9.22%)
(4.35%)
—
9.89
Div yield (avg)%
21.10
18.39
16.46
19.13
18.28
16.46
15.39
18.34
21.30
21.20
14.67
18.34
18.36
67
26.68
Payout ratio%
17.68
19.37
17.57
14.81
12.11
9.14
11.37
12.07
11.60
13.07
9.33
11.60
12.59
58
3.152
Shares (diluted)M
3.334
3.716
3.767
4.032
3.873
4.216
4.710
4.536
4.947
4.475
3.314
2.93%
2.74%
64
26.29
Buyback yield%
20.58
19.70
22.27
23.26
23.16
21.87
20.33
20.18
21.20
23.13
2.70
21.20
21.53
56
0.796
D/E ratiox
0.487
0.431
0.379
0.358
0.366
0.352
0.312
0.319
0.331
0.313
0.777
0.319
0.355
43
1.483
Enterprise value$M
1.299
1.185
1.112
1.016
0.947
0.939
1.030
0.965
1.066
1.149
1.638
3.93%
(1.86%)
19
0.679
LT debt$M
2.439
2.603
2.970
3.506
3.452
3.275
3.672
3.528
3.569
3.874
1.249
2.33%
4.31%
30
Revenue
$2.343M
8.35%
1.00×
Cost of revenue
$1.163M
8.39%
1.00×
Operating expenses
$0.588M
8.38%
1.00×
Goodwill & intangibles
18.94%