1.989
Revenue$M
1.507
1.595
1.666
1.789
1.931
2.034
2.195
2.338
2.525
2.675
2.110
6.73%
6.39%
31
21.81
Revenue growth%
15.22
15.47
14.66
14.35
15.58
15.26
17.53
15.32
16.93
17.30
13.04
16.93
15.39
33
13.20
Gross margin%
23.80
23.73
24.49
22.31
24.06
25.69
23.83
25.89
25.62
24.36
6.24
25.62
24.21
88
7.74
Operating margin%
23.60
22.01
23.73
24.56
25.74
23.33
25.85
28.78
30.24
33.06
8.69
28.78
25.15
7
23.49
Net margin%
13.48
11.08
8.81
9.21
10.23
10.28
12.91
13.76
11.46
13.77
9.92
12.91
11.27
71
22.99
P/E ratio (avg)x
18.10
20.76
23.54
23.33
26.65
26.17
25.10
27.09
26.03
29.57
23.36
26.17
25.57
25
18.83
EV/EBITx
17.29
17.44
17.44
17.46
18.87
19.53
18.63
19.52
19.48
17.19
36.86
19.48
18.05
74
24.48
FCF yield (avg)%
11.54
12.47
11.71
10.77
10.64
9.85
11.25
8.67
7.18
6.97
7.04
8.67
10.70
39
18.47
FCF margin%
24.48
23.09
20.26
18.48
17.21
18.82
18.94
18.90
20.84
20.78
27.12
18.94
19.60
18
0.723
FCF / Net incomex
1.902
1.901
2.143
2.104
2.219
2.633
3.123
3.689
3.834
4.470
1.232
3.689
2.426
8
26.60
ROIC%
15.61
14.66
15.92
17.29
15.74
16.25
18.73
19.51
16.88
16.05
19.85
16.88
16.15
49
23.99
Return on equity%
1.93
0.40
0.40
1.48
4.15
4.46
3.42
1.27
1.68
0.40
26.43
1.68
1.58
68
22.43
Return on assets%
14.87
15.26
13.25
12.61
10.97
10.53
12.24
14.35
15.38
16.13
22.25
14.35
13.80
68
0.18
EPS$
0.30
0.35
0.38
0.43
0.51
0.49
0.56
0.61
0.62
0.74
0.20
7.70%
10.29%
—
11.88
EPS growth%
5.93
5.99
7.16
9.69
7.49
8.24
6.18
6.56
6.88
6.00
10.29
6.56
6.72
38
0.26
Bookvalue per sh$
0.21
0.21
0.22
0.21
0.20
0.19
0.18
0.17
0.17
0.18
0.16
(2.21%)
(1.73%)
—
0.14
FCF per share$
0.22
0.21
0.20
0.22
0.22
0.20
0.21
0.24
0.22
0.23
0.25
1.08%
1.07%
—
0.13
Dividend per sh$
0.10
0.11
0.12
0.12
0.11
0.10
0.11
0.11
0.13
0.14
0.09
4.40%
3.02%
—
7.08
Div yield (avg)%
14.23
12.71
11.40
10.60
11.62
14.33
14.38
14.99
14.00
14.33
27.40
14.33
14.11
95
5.54
Payout ratio%
22.37
20.80
19.10
17.65
17.54
18.66
16.97
14.91
14.47
13.04
25.23
14.91
17.60
63
7.208
Shares (diluted)M
8.055
8.057
8.924
8.914
8.758
9.847
10.56
10.89
11.37
11.94
7.164
6.40%
4.50%
77
16.89
Buyback yield%
15.59
16.41
16.91
14.48
14.94
12.51
11.35
11.50
10.73
11.90
21.52
11.50
13.49
16
1.549
D/E ratiox
1.730
1.822
2.015
2.128
2.539
2.541
2.794
3.297
3.679
4.264
1.553
3.297
2.540
55
1.518
Enterprise value$M
1.523
1.801
1.736
1.903
2.178
2.164
2.177
2.173
2.318
2.578
1.264
3.43%
6.50%
54
1.141
LT debt$M
1.790
2.085
2.191
2.256
2.301
2.526
3.077
3.376
3.381
3.625
1.399
9.52%
7.69%
16
Revenue
$2.675M
6.39%
1.00×
Cost of revenue
$1.470M
6.44%
1.00×
Operating expenses
$0.349M
6.20%
0.98×
Property and equipment
15.29%