0.710
Revenue$M
4.609
4.693
4.696
4.823
4.778
4.860
4.843
4.992
4.957
0.756
0.769
0.55%
0.66%
12
11.33
Revenue growth%
13.98
11.62
8.87
9.92
10.68
10.06
7.27
7.12
4.55
20.08
12.42
7.27
9.99
89
19.08
Gross margin%
11.69
9.81
7.67
8.36
7.45
8.16
10.83
13.13
14.59
15.34
12.98
10.83
10.32
81
7.73
Operating margin%
24.55
24.73
24.46
24.58
21.88
19.23
19.76
18.53
18.57
25.20
27.92
19.23
23.17
54
22.21
Net margin%
27.10
27.74
28.80
28.99
30.71
30.23
28.79
29.64
27.41
16.97
15.65
29.64
28.80
12
17.58
P/E ratio (avg)x
47.41
51.55
56.58
57.84
55.05
59.27
57.95
53.07
59.26
15.08
22.63
57.95
55.82
95
10.31
EV/EBITx
29.67
32.69
36.80
43.63
48.12
55.07
66.51
74.70
77.46
33.27
9.749
66.51
45.88
56
25.75
FCF yield (avg)%
12.45
10.67
11.46
9.86
10.87
12.30
11.31
9.32
9.50
20.32
28.09
10.87
10.77
69
13.66
FCF margin%
10.69
12.73
10.14
11.62
13.55
11.64
13.57
16.18
14.09
29.49
10.58
13.57
12.18
81
0.136
FCF / Net incomex
0.515
0.468
0.476
0.534
0.579
0.625
0.622
0.687
0.726
1.396
1.336
0.625
0.561
11
24.20
ROIC%
33.41
30.72
32.19
32.46
30.88
30.65
30.76
32.37
35.28
24.03
24.27
30.88
32.28
13
11.88
Return on equity%
16.36
15.70
17.75
18.56
19.07
19.84
21.48
23.92
20.99
13.21
4.11
20.99
18.81
26
24.64
Return on assets%
16.72
15.42
16.18
17.50
19.80
19.03
20.09
21.92
20.64
5.07
14.59
20.09
18.27
75
0.67
EPS$
0.58
0.58
0.61
0.63
0.74
0.80
0.91
0.88
1.01
0.69
0.76
9.82%
7.58%
—
3.67
EPS growth%
11.70
14.10
16.05
14.10
16.41
14.63
12.80
11.51
12.91
28.96
6.55
12.91
13.50
73
0.56
Bookvalue per sh$
0.17
0.15
0.13
0.14
0.14
0.12
0.12
0.12
0.11
0.39
0.17
(3.88%)
(6.11%)
—
0.44
FCF per share$
0.35
0.37
0.41
0.46
0.55
0.58
0.68
0.66
0.75
0.15
0.20
10.24%
9.62%
—
0.50
Dividend per sh$
0.64
0.62
0.74
0.80
0.88
1.01
1.19
1.40
1.49
0.39
0.37
13.21%
10.86%
—
18.72
Div yield (avg)%
17.51
19.92
18.28
19.54
21.51
21.41
22.90
20.97
22.29
20.14
26.18
21.51
20.71
49
29.53
Payout ratio%
3.38
2.12
4.22
6.25
8.15
9.78
12.02
10.39
9.91
16.05
28.78
9.91
7.20
40
3.606
Shares (diluted)M
5.804
5.716
6.461
7.639
7.946
8.818
8.673
8.430
9.034
3.457
3.499
3.41%
5.30%
76
3.44
Buyback yield%
15.90
17.17
16.60
15.92
13.52
16.43
13.69
11.70
14.15
4.53
6.83
13.69
15.45
52
1.381
D/E ratiox
0.945
1.087
1.031
1.006
1.050
1.025
1.147
1.157
1.274
1.649
1.712
1.147
1.041
53
1.607
Enterprise value$M
2.255
2.494
2.605
2.395
2.670
2.837
3.156
3.353
3.856
4.045
3.904
9.99%
5.79%
68
3.468
LT debt$M
2.228
2.125
2.122
2.293
2.445
2.442
2.593
2.442
2.432
0.208
0.491
1.19%
0.33%
38
Revenue
$4.957M
0.66%
1.00×
Cost of revenue
$3.016M
1.02%
1.04×
Operating expenses
$0.491M
(0.40%)
0.90×
Property and equipment
19.49%