12.62
Revenue$M
9.777
9.990
9.948
10.17
10.54
10.67
10.73
11.18
11.59
11.81
13.32
2.30%
2.05%
61
14.17
Revenue growth%
1.62
1.19
1.20
0.40
0.40
0.40
0.40
0.40
2.24
2.33
12.79
0.40
0.80
37
28.40
Gross margin%
35.49
34.58
32.62
32.06
31.72
31.42
30.09
29.80
28.12
29.88
12.89
29.88
31.57
74
12.01
Operating margin%
13.64
12.68
10.39
8.79
7.63
8.71
9.25
9.14
9.06
10.74
16.69
9.14
9.19
45
2.05
Net margin%
29.46
32.29
29.74
31.28
32.57
29.66
27.03
27.86
30.82
31.62
22.06
29.66
30.28
49
19.88
P/E ratio (avg)x
39.65
41.02
39.93
47.47
51.86
52.22
59.02
69.23
79.90
87.39
31.36
69.23
52.04
15
31.43
EV/EBITx
31.48
33.96
39.12
43.85
45.52
45.83
52.46
57.93
61.92
61.19
19.80
57.93
45.67
19
23.20
FCF yield (avg)%
33.51
32.24
34.68
33.17
34.13
31.43
28.93
29.37
32.07
33.20
20.19
31.43
32.71
40
6.96
FCF margin%
9.39
6.49
5.01
7.49
6.99
9.06
7.60
5.23
3.63
5.07
18.82
5.23
6.74
20
0.551
FCF / Net incomex
2.306
2.683
2.789
3.214
3.889
4.027
4.399
4.657
5.642
6.808
1.230
4.657
3.958
36
19.29
ROIC%
15.37
15.40
14.00
11.10
13.90
12.26
10.26
10.57
7.90
7.61
24.83
10.26
11.68
47
12.65
Return on equity%
6.38
4.60
1.70
3.10
1.89
0.40
1.72
3.90
4.19
3.30
18.18
3.30
3.20
78
19.46
Return on assets%
24.55
24.14
25.94
24.19
25.59
24.70
21.86
20.27
21.97
22.41
3.33
21.97
24.17
28
0.29
EPS$
1.49
1.53
1.74
1.88
2.02
2.17
2.06
2.25
2.46
2.45
0.32
3.91%
6.00%
—
6.93
EPS growth%
25.17
26.47
24.65
27.00
25.47
27.17
28.75
28.51
29.08
31.38
14.76
28.75
27.08
29
1.57
Bookvalue per sh$
1.56
1.81
1.98
1.92
2.21
2.37
2.83
3.17
3.46
3.61
1.52
10.27%
9.77%
—
1.66
FCF per share$
0.46
0.50
0.57
0.59
0.65
0.62
0.70
0.65
0.71
0.65
0.86
(0.12%)
3.30%
—
0.77
Dividend per sh$
1.46
1.73
1.85
1.92
2.07
2.26
2.34
2.72
2.60
3.10
1.61
8.46%
7.90%
—
7.80
Div yield (avg)%
19.19
19.80
17.64
17.26
16.91
15.05
13.47
15.73
16.71
13.87
29.87
15.05
16.81
29
28.73
Payout ratio%
13.83
16.74
16.75
14.16
12.65
11.77
12.55
13.82
16.57
13.80
25.74
13.80
13.82
79
3.019
Shares (diluted)M
2.962
2.594
2.477
2.141
1.930
1.833
1.967
2.036
2.135
2.243
2.920
3.05%
(2.21%)
80
12.49
Buyback yield%
2.31
1.12
3.13
3.62
1.70
1.30
0.40
0.40
2.70
4.39
7.43
1.30
2.01
80
1.701
D/E ratiox
2.189
2.275
2.278
2.469
2.890
3.450
3.464
3.708
4.293
4.457
1.349
3.708
3.170
33
10.15
Enterprise value$M
9.523
10.37
9.841
9.545
9.276
10.31
10.76
11.74
11.94
10.82
13.10
3.12%
1.66%
26
6.685
LT debt$M
21.39
21.22
21.24
22.73
27.55
29.62
34.51
40.04
39.91
43.21
8.010
9.42%
9.23%
9
Revenue
$11.81M
2.05%
1.00×
Cost of revenue
$8.264M
2.05%
1.00×
Operating expenses
$2.433M
1.60%
0.96×
Goodwill & intangibles
16.19%