1.820
Revenue$M
2.983
3.223
3.509
3.718
3.893
4.226
4.539
4.789
4.985
5.234
1.888
6.10%
6.58%
45
10.62
Revenue growth%
17.10
19.83
20.43
20.12
17.80
16.34
18.49
19.16
16.23
16.30
22.40
16.34
18.14
13
18.30
Gross margin%
27.68
28.18
27.99
25.15
27.35
26.37
24.81
26.47
29.39
29.35
3.38
26.47
27.51
93
27.99
Operating margin%
34.61
32.30
32.69
34.70
35.09
35.77
37.56
39.91
40.08
38.50
7.97
38.50
35.43
22
5.67
Net margin%
11.95
13.22
15.15
12.30
10.40
8.33
10.15
10.07
8.78
10.52
12.52
10.07
10.46
68
20.35
P/E ratio (avg)x
27.77
27.47
28.66
31.52
34.08
40.46
44.93
43.26
44.95
53.78
7.451
44.93
37.27
57
18.73
EV/EBITx
27.50
24.96
27.17
25.30
27.35
28.34
25.93
28.84
28.68
28.88
34.24
28.68
27.42
95
5.73
FCF yield (avg)%
19.14
19.02
16.69
15.89
14.34
12.42
12.77
15.07
12.14
14.81
7.09
12.77
14.94
59
2.66
FCF margin%
10.35
12.51
13.67
15.32
16.42
17.20
19.20
16.61
19.03
21.17
7.78
19.03
16.51
25
1.712
FCF / Net incomex
0.354
0.405
0.400
0.442
0.456
0.460
0.449
0.462
0.438
0.425
1.463
0.449
0.440
71
6.15
ROIC%
13.54
11.68
14.10
16.35
18.98
20.07
21.33
22.56
24.77
22.75
11.55
22.56
19.52
19
11.22
Return on equity%
5.73
5.27
5.17
5.99
8.02
9.91
7.05
5.81
7.83
6.53
22.71
7.05
6.26
60
15.29
Return on assets%
30.76
28.23
26.17
24.65
22.18
22.67
25.16
25.48
25.60
27.12
3.15
25.48
25.54
87
0.25
EPS$
0.48
0.54
0.60
0.62
0.70
0.76
0.70
0.63
0.70
0.69
0.26
(0.37%)
3.47%
—
28.19
EPS growth%
23.45
25.32
24.51
23.88
26.22
26.21
25.52
24.01
21.55
22.20
14.40
24.01
24.26
9
0.49
Bookvalue per sh$
0.21
0.24
0.23
0.25
0.24
0.24
0.23
0.26
0.25
0.23
0.44
(1.04%)
1.10%
—
0.18
FCF per share$
0.41
0.42
0.41
0.45
0.47
0.50
0.54
0.58
0.66
0.71
0.52
8.50%
6.62%
—
0.40
Dividend per sh$
0.50
0.50
0.48
0.48
0.46
0.49
0.43
0.44
0.41
0.37
0.42
(3.93%)
(3.06%)
—
12.73
Div yield (avg)%
9.24
6.75
7.19
4.77
7.67
9.65
9.43
11.69
12.27
10.83
17.94
10.83
9.33
6
5.86
Payout ratio%
32.34
31.48
34.48
35.99
34.53
36.70
39.54
41.39
41.46
39.26
25.64
39.54
36.34
54
10.21
Shares (diluted)M
9.703
10.52
11.20
10.30
10.55
9.464
8.665
8.480
8.009
7.642
10.31
(6.25%)
(2.84%)
18
6.12
Buyback yield%
7.00
9.05
10.51
8.34
11.31
14.15
14.79
16.94
18.89
18.26
17.79
16.94
12.73
9
0.405
D/E ratiox
0.963
0.865
0.861
0.917
0.825
0.828
0.760
0.793
0.761
0.799
0.775
0.793
0.826
91
4.090
Enterprise value$M
0.934
1.063
1.037
0.966
0.991
0.992
1.077
1.229
1.339
1.378
3.992
6.81%
4.34%
75
2.375
LT debt$M
1.699
1.886
1.940
1.823
1.805
1.815
1.923
2.118
2.187
2.135
0.901
3.41%
2.25%
30
Revenue
$5.234M
6.58%
1.00×
Cost of revenue
$3.664M
6.58%
1.00×
Operating expenses
$0.735M
6.49%
0.99×
Goodwill & intangibles
16.22%
Property and equipment
15.94%