9.753
Revenue$M
10.85
10.95
11.31
11.64
12.22
12.65
13.17
13.45
13.92
14.15
10.08
2.97%
3.09%
67
20.26
Revenue growth%
13.63
11.93
13.21
15.37
15.76
15.48
16.47
18.41
16.30
13.30
16.97
16.30
15.42
22
28.47
Gross margin%
13.91
11.33
11.38
11.42
8.62
9.58
10.99
9.99
12.83
13.18
22.85
10.99
11.36
48
19.03
Operating margin%
7.72
10.37
7.77
4.91
4.76
3.76
4.02
1.79
0.40
0.40
24.79
1.79
4.39
26
23.46
Net margin%
0.40
0.40
0.40
0.40
2.91
1.86
0.40
0.40
0.40
2.11
26.03
0.40
0.40
32
27.05
P/E ratio (avg)x
24.84
25.53
24.43
22.68
24.09
27.46
31.50
29.81
29.45
27.26
16.03
29.45
26.40
59
23.67
EV/EBITx
29.36
26.69
25.00
25.86
27.55
23.68
23.19
23.13
23.31
19.95
7.748
23.19
24.34
63
10.38
FCF yield (avg)%
21.93
23.79
23.21
25.38
23.68
21.83
19.36
17.55
17.47
14.99
18.34
17.55
21.88
5
23.77
FCF margin%
14.39
11.47
12.63
15.01
14.92
14.94
15.26
18.04
20.29
23.01
3.12
18.04
14.97
8
0.350
FCF / Net incomex
0.929
1.007
1.005
1.003
1.054
1.072
1.100
1.265
1.468
1.632
1.080
1.265
1.063
28
19.55
ROIC%
24.96
23.97
25.53
25.02
26.62
29.20
26.34
25.72
26.26
27.05
5.03
26.34
25.99
20
7.68
Return on equity%
18.42
18.76
16.59
16.88
14.06
13.09
13.75
11.63
8.98
9.09
7.22
11.63
13.90
95
22.45
Return on assets%
23.16
25.91
28.34
31.23
29.22
29.08
31.68
32.96
32.14
29.92
21.70
31.68
29.57
55
1.37
EPS$
2.17
2.27
2.47
2.59
2.91
3.00
3.34
3.73
4.20
4.89
1.44
10.98%
8.18%
—
28.82
EPS growth%
11.30
11.74
12.44
11.04
8.51
5.73
6.66
5.58
7.33
9.55
13.59
6.66
9.03
17
0.69
Bookvalue per sh$
0.79
0.91
0.96
1.07
1.28
1.24
1.25
1.33
1.38
1.45
0.97
2.52%
7.51%
—
1.03
FCF per share$
1.81
2.12
2.00
2.25
2.55
2.64
3.10
3.60
4.05
4.62
0.22
12.67%
10.79%
—
0.59
Dividend per sh$
1.17
1.30
1.43
1.45
1.63
1.92
1.87
2.03
2.21
2.41
1.19
8.12%
8.69%
—
12.74
Div yield (avg)%
5.75
5.73
6.43
9.31
10.84
10.49
10.38
12.28
11.54
13.84
13.14
11.54
10.44
12
22.76
Payout ratio%
7.22
8.08
9.23
11.19
13.09
13.03
11.04
9.45
9.94
7.54
3.51
9.94
9.69
58
4.452
Shares (diluted)M
6.109
6.378
7.165
7.247
7.299
7.272
7.998
7.478
7.690
8.107
4.523
2.12%
3.68%
15
7.40
Buyback yield%
19.87
21.83
20.60
19.85
22.14
21.17
21.63
23.68
22.92
23.85
4.71
22.92
21.73
77
0.515
D/E ratiox
1.783
1.775
1.637
1.586
1.631
1.780
1.939
2.035
1.898
1.779
0.465
1.898
1.780
82
5.464
Enterprise value$M
7.413
7.451
8.387
8.680
9.034
9.239
10.02
10.01
10.71
11.51
3.566
4.96%
5.59%
68
11.03
LT debt$M
4.055
4.210
4.117
4.517
4.383
4.623
4.501
4.615
4.808
4.927
3.384
2.37%
1.55%
60
Revenue
$14.15M
3.09%
1.00×
Cost of revenue
$8.860M
3.39%
1.03×
Operating expenses
$1.866M
2.38%
0.93×