1.265
Revenue$M
6.386
6.518
6.546
6.590
6.781
6.971
7.170
7.385
7.526
7.425
1.378
1.83%
1.69%
36
23.44
Revenue growth%
19.06
17.32
17.03
15.54
16.66
16.23
17.02
19.54
19.77
22.02
21.35
19.54
17.18
24
8.67
Gross margin%
6.04
5.84
3.24
5.29
5.91
3.24
5.36
6.78
6.50
7.06
9.19
6.50
5.88
66
8.32
Operating margin%
19.84
18.80
18.80
17.42
20.09
20.04
18.91
17.75
17.68
15.66
21.10
17.75
18.80
19
25.15
Net margin%
7.26
6.55
8.80
7.82
8.35
6.46
8.29
8.23
8.98
10.22
7.21
8.29
8.26
44
8.567
P/E ratio (avg)x
15.69
14.44
14.03
12.62
11.29
11.71
10.97
10.20
10.04
9.642
8.548
10.20
11.50
85
36.09
EV/EBITx
9.827
10.02
11.11
12.72
12.36
13.78
16.09
17.81
20.94
20.38
7.966
17.81
13.25
56
20.36
FCF yield (avg)%
19.25
16.26
15.29
16.39
16.78
16.82
14.52
12.26
9.54
10.65
14.46
12.26
15.78
43
10.39
FCF margin%
27.36
26.33
25.02
24.85
22.13
24.88
24.37
22.21
20.85
18.51
22.42
22.21
24.61
48
0.371
FCF / Net incomex
1.333
1.364
1.324
1.275
1.454
1.652
1.689
1.809
1.947
1.867
1.793
1.809
1.553
29
2.37
ROIC%
27.16
25.57
28.28
27.60
26.67
27.44
26.15
25.60
27.52
27.55
16.61
27.44
27.30
60
21.30
Return on equity%
28.04
26.04
27.05
29.15
29.48
27.84
28.86
31.66
33.34
31.83
6.95
31.66
29.01
86
8.96
Return on assets%
24.66
23.68
23.78
23.72
24.64
22.03
22.70
23.94
22.75
24.14
13.61
22.75
23.75
35
0.62
EPS$
0.41
0.39
0.43
0.40
0.43
0.42
0.40
0.37
0.37
0.40
0.65
(1.79%)
(0.80%)
—
9.64
EPS growth%
18.33
19.43
21.77
21.24
18.43
20.46
20.34
22.94
23.99
24.99
2.64
22.94
20.85
88
1.39
Bookvalue per sh$
1.88
2.22
2.14
2.31
2.32
2.50
2.94
3.30
3.60
3.64
0.91
9.41%
7.60%
—
0.68
FCF per share$
1.22
1.16
1.12
1.19
1.30
1.27
1.22
1.31
1.43
1.58
0.52
3.88%
2.09%
—
1.01
Dividend per sh$
1.20
1.31
1.35
1.47
1.29
1.31
1.26
1.09
1.02
1.04
0.63
(4.25%)
(1.79%)
—
21.93
Div yield (avg)%
14.20
16.40
18.75
17.49
15.60
12.69
15.31
15.17
12.20
13.92
25.01
13.92
15.24
46
14.74
Payout ratio%
28.89
30.46
29.22
31.79
33.28
34.35
32.37
35.27
36.77
37.42
3.60
35.27
32.83
94
5.894
Shares (diluted)M
7.100
6.602
7.403
7.963
8.888
9.514
10.10
9.540
9.573
9.435
5.883
1.20%
4.03%
85
7.14
Buyback yield%
26.31
27.29
30.10
31.61
33.70
36.40
38.27
36.56
36.25
34.06
2.50
36.40
33.88
64
1.166
D/E ratiox
1.445
1.500
1.529
1.472
1.598
1.612
1.691
1.737
1.818
1.983
0.366
1.737
1.605
66
7.648
Enterprise value$M
3.708
3.809
3.915
3.615
3.472
3.304
3.432
3.122
2.838
2.715
3.201
(4.80%)
(2.15%)
76
0.616
LT debt$M
3.010
3.172
3.151
3.722
4.429
4.355
4.719
5.665
5.735
5.618
7.208
4.87%
6.31%
24
Revenue
$7.425M
1.69%
1.00×
Cost of revenue
$3.945M
1.57%
0.99×
Operating expenses
$1.750M
2.07%
1.04×
Goodwill & intangibles
21.94%
Property and equipment
21.02%